EHE - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6051 - $180 - 6,051 - 100.00%
Level 2:	5042 - $135 - 4,999 - 99.15%
Level 3:	2017 - $85 - 2,017 - 100.00%
Level 4:	4034 - $57 - 4,002 - 99.21%
Luxury :	1000 - $350 - 992 - 99.23%
Total Capacity :	18144
Team Popularity :	125.00%
Farm
Farm Level 1:	5813 - $28 - 1,594 - 27.42%
Farm Level 2:	8138 - $19 - 2,178 - 26.76%
Farm Total Capacity :	13951
Team Popularity :	25.00%
Income
Home Games Left	0
Average Attendance - %	18,061 - 99.54%
Average Income per Game	$2,220,770
Year to Date Revenue	$6,662,311
Farm
Home Games Left	0
Average Attendance - %	3,772 - 27.04%
Average Income per Game	$77,413
Year to Date Revenue	$154,826
Expense
Pro Players Total Salaries	$65,632,500
Farm Players Total Salaries	$4,779,100
Coaches Total Salaries	$1,975,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,519,676
Projected Bank Account	$21,519,676

Pro Players Salaries
Jack Eichel (1 Way Contract)	$7,750,000 (1)
Jeff Skinner (1 Way Contract)	$5,637,500 (1)
Ryan Suter (1 Way Contract)	$5,625,000 (3)
Teuvo Teravainen (1 Way Contract)	$5,000,000 (3)
Colton Parayko (1 Way Contract)	$5,000,000 (2)
Timo Meier (1 Way Contract)	$4,500,000 (2)
Kevin Shattenkirk (1 Way Contract)	$3,750,000 (2)
Ryan Johansen (1 Way Contract)	$3,465,000 (4)
Robert Thomas (1 Way Contract)	$3,150,000 (4)
Robin Lehner (1 Way Contract)	$3,080,000 (4)
Chris Driedger (1 Way Contract)	$2,500,000 (3)
Ondrej Kase (1 Way Contract)	$2,000,000 (1)
Olli Maatta (1 Way Contract)	$1,750,000 (3)
Evan Rodrigues (1 Way Contract)	$1,650,000 (3)
Jason Dickinson	$1,500,000 (1)
Henri Jokiharju	$1,500,000 (4)
Juuso Riikola (1 Way Contract)	$1,375,000 (3)
-1 Way Contract Salary Cap :	$250,000
Andy Welinski	$1,125,000 (3)
Vasily Podkolzin	$925,000 (3)
Cole Sillinger	$925,000 (3)
Josh Leivo	$875,000 (2)
Barrett Hayton	$875,000 (1)
Phil Tomasino	$875,000 (2)
Grant Hutton	$800,000 (1)
Total Pro Players	24
Salary Commitment
Year 2022 : $65,632,500
Year 2023 : $47,070,000
Year 2024 : $32,070,000
Year 2025 : $11,195,000
Salary Average Commitment
Year 2022 : $65,632,500
Year 2023 : $47,070,000
Year 2024 : $32,070,000
Year 2025 : $11,195,000
Salary Cap with 1 Way Contract
Year 2022 : $64,507,500
Year 2023 : $45,945,000
Year 2024 : $30,945,000
Year 2025 : $11,195,000

Farm Players Salaries
Taylor Fedun	$300,000 (3)
Aaron Ness	$300,000 (1)
Gerry Mayhew	$285,100 (2)
Kevin Connauton	$280,000 (3)
Garrett Wilson	$246,000 (1)
Charles Hudon	$240,000 (2)
Zac Dalpe	$224,000 (1)
Max Lagace	$220,000 (3)
Zane McIntyre	$212,500 (2)
Henrik Borgstrom	$192,500 (3)
Mackenzie MacEachern	$187,000 (2)
Guillaume Brisebois	$187,000 (3)
Peyton Krebs	$175,000 (2)
Cam York	$175,000 (2)
Brendan Brisson	$175,000 (3)
Lukas Reichel	$175,000 (3)
Samuel Helenius	$160,000 (3)
Tyce Thompson	$155,000 (2)
Peter Abbandonato	$150,000 (1)
Patrick Khodorenko	$150,000 (2)
Luke Martin	$150,000 (1)
Colin Theisen	$150,000 (1)
Xavier Bernard	$150,000 (1)
Kyle Keyser	$140,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $4,779,100
Year 2023 : $3,269,100
Year 2024 : $1,689,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,779,100
Year 2023 : $3,269,100
Year 2024 : $1,689,500
Year 2025 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5847 - $165 - 0 - 0.00%
Level 2:	4872 - $108 - 0 - 0.00%
Level 3:	1949 - $70 - 0 - 0.00%
Level 4:	3897 - $47 - 0 - 0.00%
Luxury :	1000 - $297 - 0 - 0.00%
Total Capacity :	17565
Team Popularity :	125.00%
Farm
Farm Level 1:	5167 - $23 - 0 - 0.00%
Farm Level 2:	7233 - $19 - 0 - 0.00%
Farm Total Capacity :	12400
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,867,500
Farm Players Total Salaries	$4,462,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,487,889
Projected Bank Account	$15,487,889

Pro Players Salaries
Jacob Markstrom (1 Way Contract)	$7,500,000 (1)
John Carlson (1 Way Contract)	$7,000,000 (3)
Matthew Tkachuk (1 Way Contract)	$7,000,000 (2)
Mikael Granlund (1 Way Contract)	$6,150,000 (2)
Filip Forsberg (1 Way Contract)	$4,950,000 (3)
Dylan Larkin (1 Way Contract)	$4,550,000 (1)
Jakob Silfverberg (1 Way Contract)	$4,500,000 (2)
Devon Toews (1 Way Contract)	$3,800,000 (3)
Brett Pesce (1 Way Contract)	$3,800,000 (1)
Cody Ceci (1 Way Contract)	$3,630,000 (3)
Evgeni Malkin (1 Way Contract)	$3,025,000 (1)
Brandon Tanev (1 Way Contract)	$2,750,000 (1)
Tanner Pearson (1 Way Contract)	$2,520,000 (1)
Pavel Francouz (1 Way Contract)	$2,500,000 (1)
Colton Sissons (1 Way Contract)	$2,400,000 (2)
Tomas Nosek	$1,500,000 (1)
Carson Soucy (1 Way Contract)	$1,500,000 (4)
Travis Sanheim	$1,400,000 (1)
Luke Schenn	$1,250,000 (2)
Curtis Lazar	$1,250,000 (1)
Mason Appleton	$1,017,500 (1)
Jason Robertson	$875,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $74,867,500
Year 2023 : $42,180,000
Year 2024 : $20,880,000
Year 2025 : $1,500,000
Salary Average Commitment
Year 2022 : $74,867,500
Year 2023 : $42,180,000
Year 2024 : $20,880,000
Year 2025 : $1,500,000
Salary Cap with 1 Way Contract
Year 2022 : $74,867,500
Year 2023 : $42,180,000
Year 2024 : $20,880,000
Year 2025 : $1,500,000

Farm Players Salaries
Jimmy Schuldt	$224,000 (1)
Tobie Bisson	$215,000 (2)
Jeff Malott	$212,500 (2)
Jet Greaves	$210,000 (3)
Justin Dowling	$200,000 (3)
Rourke Chartier	$200,000 (3)
Alex Limoges	$200,000 (2)
Cole Maier	$190,000 (3)
Tim Berni	$190,000 (3)
Keean Washkurak	$190,000 (3)
Brian Halonen	$180,000 (3)
Nikolas Brouillard	$176,000 (2)
Justin Barron	$175,000 (2)
Lukas Parik	$165,000 (3)
Drew Helleson	$160,000 (3)
Dylan Samberg	$160,000 (1)
Andrew Nielsen	$155,000 (1)
Oskar Back	$155,000 (2)
Josh Melnick	$150,000 (3)
T.J. Hensick	$150,000 (1)
Mason Morelli	$150,000 (2)
Matej Pekar	$150,000 (2)
Alex-Olivier Voyer	$150,000 (2)
Ryan Bednard	$150,000 (1)
Bobo Carpenter	$145,000 (1)
Tyler Boland	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $4,462,500
Year 2023 : $3,418,500
Year 2024 : $1,835,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,462,500
Year 2023 : $3,418,500
Year 2024 : $1,835,000
Year 2025 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7155 - $140 - 0 - 0.00%
Level 2:	5963 - $93 - 0 - 0.00%
Level 3:	2385 - $60 - 0 - 0.00%
Level 4:	4770 - $42 - 0 - 0.00%
Luxury :	1000 - $270 - 0 - 0.00%
Total Capacity :	21273
Team Popularity :	125.00%
Farm
Farm Level 1:	4192 - $28 - 0 - 0.00%
Farm Level 2:	5870 - $14 - 0 - 0.00%
Farm Total Capacity :	10062
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,987,750
Farm Players Total Salaries	$4,377,550
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$56,853,707
Projected Bank Account	$56,853,707

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	$9,750,000 (3)
Ben Chiarot (1 Way Contract)	$5,500,000 (3)
Jordan Binnington (1 Way Contract)	$4,500,000 (2)
Blake Coleman (1 Way Contract)	$4,500,000 (3)
Braden Holtby (1 Way Contract)	$4,300,000 (2)
Joel Kiviranta (1 Way Contract)	$4,000,000 (2)
Sean Kuraly (1 Way Contract)	$3,750,000 (3)
Artem Anisimov (1 Way Contract)	$3,200,000 (1)
Ryan Dzingel (1 Way Contract)	$2,800,000 (1)
Nick Bjugstad (1 Way Contract)	$2,500,000 (2)
T.J. Tynan	$1,500,000 (3)
Blake Siebenaler (Out of Payroll)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$375,000
Filip Zadina	$1,250,000 (4)
Tucker Poolman	$1,250,000 (2)
Stefan Noesen	$1,250,000 (2)
Mike Reilly	$1,119,250 (2)
Jordan Gross	$1,028,500 (4)
Karson Kuhlman	$1,025,000 (1)
Dominic Toninato	$1,000,000 (3)
Chris Wideman	$950,000 (2)
Jamie Drysdale	$925,000 (2)
Anton Lundell	$925,000 (3)
Ryan Lomberg	$900,000 (1)
Andrej Sustr	$850,000 (2)
Michael Carcone	$715,000 (1)
Total Pro Players	25
Salary Commitment
Year 2022 : $60,987,750
Year 2023 : $50,847,750
Year 2024 : $29,203,500
Year 2025 : $2,278,500
Salary Average Commitment
Year 2022 : $60,987,750
Year 2023 : $50,847,750
Year 2024 : $29,203,500
Year 2025 : $2,278,500
Salary Cap with 1 Way Contract
Year 2022 : $59,862,750
Year 2023 : $50,847,750
Year 2024 : $29,203,500
Year 2025 : $2,278,500

Farm Players Salaries
Michael Hutchinson	$275,000 (2)
Connor Carrick	$229,900 (1)
Christian Wolanin	$192,500 (1)
Pascal Laberge	$192,500 (2)
Josh Mahura	$187,000 (2)
Philip Broberg	$185,000 (3)
Max Willman	$180,000 (1)
Jake Bischoff	$170,000 (2)
Drake Rymsha	$169,400 (2)
Andrew Shortridge	$166,250 (1)
Ryan Schmelzer	$165,000 (2)
Brayden Burke	$160,000 (2)
Mitch McLain	$155,000 (2)
Filip Lindberg	$155,000 (2)
Nikita Okhotiuk	$155,000 (2)
Corey Andonovski	$155,000 (2)
Kody Clark	$150,000 (1)
Yan Kuznetsov	$150,000 (2)
Serron Noel	$150,000 (2)
Raphael Lavoie	$150,000 (2)
Boko Imama	$150,000 (1)
Michael Kesselring	$150,000 (3)
Kirill Tyutyayev	$150,000 (2)
Isaac Ratcliffe	$150,000 (1)
Adam Ruzicka	$145,000 (1)
Arnaud Durandeau	$140,000 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $4,377,550
Year 2023 : $3,013,900
Year 2024 : $335,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,377,550
Year 2023 : $3,013,900
Year 2024 : $335,000
Year 2025 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6179 - $175 - 0 - 0.00%
Level 2:	5149 - $110 - 0 - 0.00%
Level 3:	2059 - $70 - 0 - 0.00%
Level 4:	4119 - $50 - 0 - 0.00%
Luxury :	1000 - $350 - 0 - 0.00%
Total Capacity :	18506
Team Popularity :	125.00%
Farm
Farm Level 1:	4375 - $22 - 0 - 0.00%
Farm Level 2:	6125 - $15 - 0 - 0.00%
Farm Total Capacity :	10500
Team Popularity :	90.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,901,860
Farm Players Total Salaries	$3,911,952
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$17,821,960
Projected Bank Account	$17,821,960

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,750,000 (2)
Andrei Vasilevskiy (1 Way Contract)	$8,250,000 (4)
Anze Kopitar (1 Way Contract)	$6,160,000 (3)
Aaron Ekblad (1 Way Contract)	$5,500,000 (1)
Jack Campbell (1 Way Contract)	$4,500,000 (2)
Derick Brassard (1 Way Contract)	$4,000,000 (2)
Matt Duchene (1 Way Contract)	$3,300,000 (1)
Andrew Cogliano (1 Way Contract)	$3,100,000 (2)
Jordan Greenway (1 Way Contract)	$2,500,000 (3)
J.T. Compher (1 Way Contract)	$2,500,000 (4)
Anders Lee (1 Way Contract)	$2,475,000 (1)
Matt Nieto (1 Way Contract)	$2,000,000 (2)
Alex Chiasson (1 Way Contract)	$1,500,000 (2)
Rudolfs Balcers	$1,250,000 (2)
Vinni Lettieri	$1,179,750 (4)
William Lagesson	$1,119,360 (1)
Spencer Martin	$937,750 (4)
Ethan Prow	$900,000 (1)
Alexander Petrovic	$900,000 (3)
Kale Clague	$880,000 (3)
Gabe Vilardi	$875,000 (1)
Jesper Boqvist	$825,000 (1)
Sean Durzi	$750,000 (1)
Dennis Cesana (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2022 : $64,901,860
Year 2023 : $48,407,500
Year 2024 : $23,307,500
Year 2025 : $12,867,500
Salary Average Commitment
Year 2022 : $64,901,860
Year 2023 : $48,407,500
Year 2024 : $23,307,500
Year 2025 : $12,867,500
Salary Cap with 1 Way Contract
Year 2022 : $64,151,860
Year 2023 : $48,407,500
Year 2024 : $23,307,500
Year 2025 : $12,867,500

Farm Players Salaries
Malcolm Subban	$225,600 (2)
Byron Froese	$190,000 (2)
Kent Johnson	$185,000 (3)
Jeff Viel	$183,150 (2)
Tommy Novak	$181,500 (2)
Mike Sgarbossa	$180,000 (2)
Kyle Clifford	$180,000 (2)
Zach Jordan	$176,000 (2)
Alex Alexeyev	$175,000 (1)
Cole Perfetti	$175,000 (2)
Jake Lucchini	$173,702 (4)
Jan Jenik	$160,000 (2)
Joe Gambardella	$160,000 (1)
Brandon Halverson	$154,000 (1)
John Stevens	$154,000 (3)
Colby Williams	$154,000 (4)
Dylan Blujus	$150,000 (1)
Josiah Didier	$150,000 (1)
Jack LaFontaine	$150,000 (1)
J.D. Greenway	$150,000 (1)
Nathan Noel	$150,000 (2)
Jake Leschyshyn	$150,000 (1)
Jalen Smereck	$145,000 (1)
Nolan Valleau	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $3,911,952
Year 2023 : $2,467,952
Year 2024 : $666,702
Year 2025 : $327,702
Salary Average Commitment
Year 2022 : $3,911,952
Year 2023 : $2,467,952
Year 2024 : $666,702
Year 2025 : $327,702

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5867 - $180 - 5,867 - 100.00%
Level 2:	4890 - $130 - 4,890 - 100.00%
Level 3:	1956 - $80 - 1,956 - 100.00%
Level 4:	3912 - $55 - 3,912 - 100.00%
Luxury :	1000 - $350 - 1,000 - 100.00%
Total Capacity :	17625
Team Popularity :	125.00%
Farm
Farm Level 1:	1613 - $35 - 0 - 0.00%
Farm Level 2:	2304 - $25 - 0 - 0.00%
Farm Total Capacity :	3917
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	17,625 - 100.00%
Average Income per Game	$2,172,060
Year to Date Revenue	$10,860,300
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,080,000
Farm Players Total Salaries	$3,483,500
Coaches Total Salaries	$1,875,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$28,954,510
Projected Bank Account	$28,954,510

Pro Players Salaries
Mattias Ekholm (1 Way Contract)	$9,500,000 (1)
Alex DeBrincat (1 Way Contract)	$6,500,000 (3)
T.J. Brodie (1 Way Contract)	$5,050,000 (3)
Brayden Point (1 Way Contract)	$4,900,000 (1)
Alex Pietrangelo (1 Way Contract)	$4,620,000 (4)
Marco Scandella (1 Way Contract)	$4,000,000 (1)
Jake Oettinger (1 Way Contract)	$4,000,000 (4)
Troy Terry (1 Way Contract)	$3,500,000 (3)
Logan Couture (1 Way Contract)	$3,300,000 (1)
Ilya Mikheyev (1 Way Contract)	$3,000,000 (4)
Victor Olofsson (1 Way Contract)	$2,500,000 (1)
Alex Barre-Boulet (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,375,000
Brandon Carlo (1 Way Contract)	$2,500,000 (1)
Alexandar Georgiev (1 Way Contract)	$2,250,000 (1)
Evan Bouchard (1 Way Contract)	$2,000,000 (4)
Jesper Fast (1 Way Contract)	$2,000,000 (1)
Dylan Strome (1 Way Contract)	$1,960,000 (2)
Dillon Dube (1 Way Contract)	$1,750,000 (3)
Tye Felhaber (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$375,000
Jeremy Lauzon	$1,500,000 (2)
Blake Lizotte (1 Way Contract)	$1,500,000 (3)
Nate Clurman (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$375,000
Max Comtois	$1,250,000 (4)
Noah Gregor	$1,250,000 (4)
Colin Blackwell	$1,000,000 (2)
Carter Verhaeghe	$1,000,000 (1)
Ben Tardif (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	27
Salary Commitment
Year 2022 : $77,080,000
Year 2023 : $44,380,000
Year 2024 : $34,420,000
Year 2025 : $16,120,000
Salary Average Commitment
Year 2022 : $77,080,000
Year 2023 : $44,380,000
Year 2024 : $34,420,000
Year 2025 : $16,120,000
Salary Cap with 1 Way Contract
Year 2022 : $72,955,000
Year 2023 : $41,005,000
Year 2024 : $34,420,000
Year 2025 : $16,120,000

Farm Players Salaries
Dennis Cholowski	$203,500 (3)
Calvin Pickard	$198,000 (2)
Steve Santini	$198,000 (3)
Jeremy Davies	$190,000 (2)
John Leonard	$185,000 (1)
Morgan Barron	$185,000 (1)
Jasper Weatherby	$175,000 (1)
Nicolas Beaudin	$175,000 (1)
Jack Studnicka	$165,000 (1)
Rafael Harvey-Pinard	$160,000 (1)
Jonathan Gruden	$160,000 (1)
Viktor Lodin	$155,000 (2)
Samuel Fagemo	$155,000 (2)
Mitchell Chaffee	$155,000 (1)
Cavan Fitzgerald	$154,000 (2)
Mareks Mitens	$150,000 (1)
Oscar Dansk	$150,000 (3)
Layton Ahac	$150,000 (2)
Pavel Dorofeyev	$150,000 (2)
Bobby Trivigno	$150,000 (2)
Matt Alfaro	$60,000 (1)
Brenden Miller	$60,000 (1)
Total Farm Players	22
Salary Commitment
Year 2022 : $3,483,500
Year 2023 : $1,853,500
Year 2024 : $551,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,483,500
Year 2023 : $1,853,500
Year 2024 : $551,500
Year 2025 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6542 - $200 - 6,399 - 97.82%
Level 2:	5452 - $140 - 5,293 - 97.08%
Level 3:	2181 - $85 - 2,170 - 99.52%
Level 4:	4362 - $60 - 4,288 - 98.31%
Luxury :	1000 - $400 - 1,000 - 100.00%
Total Capacity :	19537
Team Popularity :	125.00%
Farm
Farm Level 1:	3508 - $25 - 0 - 0.00%
Farm Level 2:	4912 - $17 - 0 - 0.00%
Farm Total Capacity :	8420
Team Popularity :	90.00%
Income
Home Games Left	0
Average Attendance - %	19,151 - 98.02%
Average Income per Game	$2,576,381
Year to Date Revenue	$23,187,433
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,681,100
Farm Players Total Salaries	$4,565,000
Coaches Total Salaries	$5,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,236,611
Projected Bank Account	$44,236,611

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$10,500,000 (2)
Victor Hedman (1 Way Contract)	$10,500,000 (3)
Alex Killorn (1 Way Contract)	$7,500,000 (3)
Ryan Nugent-Hopkins (1 Way Contract)	$4,550,000 (2)
Max Domi (1 Way Contract)	$4,236,100 (4)
Justin Faulk (1 Way Contract)	$3,875,000 (1)
Mats Zuccarello (1 Way Contract)	$3,080,000 (2)
Valeri Nichushkin (1 Way Contract)	$3,000,000 (3)
Sean Couturier (1 Way Contract)	$2,750,000 (1)
Jakub Vrana (1 Way Contract)	$2,500,000 (1)
Cam Talbot (1 Way Contract)	$2,500,000 (1)
Nico Hischier (1 Way Contract)	$2,450,000 (3)
Martin Necas (1 Way Contract)	$2,450,000 (3)
Mikhail Sergachev (1 Way Contract)	$2,240,000 (2)
Jesper Bratt (1 Way Contract)	$2,100,000 (3)
Tyler Johnson (1 Way Contract)	$1,950,000 (3)
Jaroslav Halak (1 Way Contract)	$1,750,000 (1)
John Marino (1 Way Contract)	$1,200,000 (2)
Jack Hughes	$925,000 (1)
Trevor Zegras	$925,000 (2)
Bowen Byram	$925,000 (2)
Alex Carrier	$900,000 (1)
Jonas Siegenthaler	$875,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $73,681,100
Year 2023 : $58,481,100
Year 2024 : $34,186,100
Year 2025 : $4,236,100
Salary Average Commitment
Year 2022 : $73,681,100
Year 2023 : $58,481,100
Year 2024 : $34,186,100
Year 2025 : $4,236,100
Salary Cap with 1 Way Contract
Year 2022 : $73,681,100
Year 2023 : $58,481,100
Year 2024 : $34,186,100
Year 2025 : $4,236,100

Farm Players Salaries
Connor Bunnaman	$297,000 (3)
Jake Christiansen	$280,000 (1)
Bryce Kindopp	$225,000 (3)
Kevin Stenlund	$200,000 (3)
Ryan Poehling	$192,500 (4)
Max Guenette	$187,500 (4)
Jack Ahcan	$187,000 (2)
Marco Rossi	$185,000 (3)
Beck Warm	$165,000 (1)
Luke Evangelista	$160,000 (3)
Dmytro Timashov	$155,000 (1)
Donovan Sebrango	$155,000 (2)
Mikey Eyssimont	$154,000 (2)
Kristian Reichel	$154,000 (3)
Turner Ottenbreit	$154,000 (3)
Nicholas Jones	$154,000 (1)
P.C. Labrie	$150,000 (1)
Daniil Chechelev	$150,000 (3)
Matt Filipe	$150,000 (1)
Aleksi Heponiemi	$150,000 (1)
Nikita Alexandrov	$150,000 (2)
Matt Wedman	$150,000 (1)
Cole Clayton	$150,000 (4)
Zach Uens	$150,000 (4)
Liam Kirk	$150,000 (2)
Victor Bartley	$150,000 (1)
Michael Houser	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,565,000
Year 2023 : $3,001,000
Year 2024 : $2,205,000
Year 2025 : $680,000
Salary Average Commitment
Year 2022 : $4,565,000
Year 2023 : $3,001,000
Year 2024 : $2,205,000
Year 2025 : $680,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6240 - $156 - 0 - 0.00%
Level 2:	5200 - $111 - 0 - 0.00%
Level 3:	2080 - $70 - 0 - 0.00%
Level 4:	4160 - $48 - 0 - 0.00%
Luxury :	1000 - $316 - 0 - 0.00%
Total Capacity :	18680
Team Popularity :	125.00%
Farm
Farm Level 1:	3583 - $34 - 2,508 - 69.98%
Farm Level 2:	5017 - $21 - 3,410 - 67.96%
Farm Total Capacity :	8600
Team Popularity :	82.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	5,917 - 68.80%
Average Income per Game	$141,169
Year to Date Revenue	$282,338
Expense
Pro Players Total Salaries	$60,258,625
Farm Players Total Salaries	$5,041,018
Coaches Total Salaries	$3,450,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,204,244
Projected Bank Account	$37,204,244

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$6,545,000 (3)
Rasmus Ristolainen (1 Way Contract)	$6,000,000 (4)
Viktor Arvidsson (1 Way Contract)	$5,225,000 (2)
Nicklas Backstrom (1 Way Contract)	$5,100,000 (3)
Reilly Smith (1 Way Contract)	$5,000,000 (3)
John Gibson (1 Way Contract)	$4,000,000 (3)
Joe Pavelski (1 Way Contract)	$3,850,000 (1)
Kevin Fiala (1 Way Contract)	$3,300,000 (2)
Brady Skjei (1 Way Contract)	$3,300,000 (3)
Andrew Copp (1 Way Contract)	$3,200,000 (4)
Joel Armia (1 Way Contract)	$2,950,000 (2)
Nate Schmidt (1 Way Contract)	$2,345,000 (1)
Matt Grzelcyk (1 Way Contract)	$1,500,000 (3)
Oskar Lindblom (1 Way Contract)	$1,400,000 (2)
Kaapo Kahkonen (1 Way Contract)	$1,375,000 (2)
Alex Formenton	$1,250,000 (4)
Andrew Poturalski	$1,043,625 (3)
Zach Whitecloud	$1,000,000 (2)
Tyson Jost	$975,000 (2)
Joel Hanley	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $60,258,625
Year 2023 : $53,163,625
Year 2024 : $36,938,625
Year 2025 : $10,450,000
Salary Average Commitment
Year 2022 : $60,258,625
Year 2023 : $53,163,625
Year 2024 : $36,938,625
Year 2025 : $10,450,000
Salary Cap with 1 Way Contract
Year 2022 : $60,258,625
Year 2023 : $53,163,625
Year 2024 : $36,938,625
Year 2025 : $10,450,000

Farm Players Salaries
Danny O'Regan	$220,000 (1)
Morgan Geekie	$220,000 (4)
Anton Blidh	$205,700 (3)
Taylor Raddysh	$203,500 (3)
Dylan Coghlan	$203,500 (3)
Jack Rathbone	$185,000 (4)
Joey Anderson	$185,000 (2)
Jordan Spence	$181,818 (3)
Michael Mersch	$180,000 (1)
Troy Grosenick	$175,000 (1)
Nick Perbix	$170,000 (1)
Marc McLaughlin	$170,000 (2)
Tanner Laczynski	$165,000 (2)
Connor McMichael	$165,000 (2)
Chase Priskie	$160,000 (1)
Isaiah Saville	$160,000 (3)
Johnny Ludvig	$160,000 (2)
Filip Hallander	$160,000 (2)
Nils Lundkvist	$160,000 (1)
Graeme Clarke	$155,000 (2)
Ethen Frank	$155,000 (3)
Nick Abruzzese	$155,000 (2)
Bobby Nardella	$154,000 (1)
Scott Reedy	$152,500 (1)
Hunter Shepard	$150,000 (2)
Adam Raska	$150,000 (3)
Jakub Lauko	$140,000 (1)
Paul Cotter	$140,000 (1)
Logan Thompson	$140,000 (1)
Colton Poolman	$60,000 (1)
Cory Conacher	$60,000 (1)
Total Farm Players	31
Salary Commitment
Year 2022 : $5,041,018
Year 2023 : $3,129,518
Year 2024 : $1,664,518
Year 2025 : $405,000
Salary Average Commitment
Year 2022 : $5,041,018
Year 2023 : $3,129,518
Year 2024 : $1,664,518
Year 2025 : $405,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	5737 - $170 - 5,737 - 100.00%
Level 2:	4781 - $123 - 4,781 - 100.00%
Level 3:	1912 - $83 - 1,912 - 100.00%
Level 4:	3825 - $56 - 3,825 - 100.00%
Luxury :	1000 - $343 - 1,000 - 100.00%
Total Capacity :	17255
Team Popularity :	125.00%
Farm
Farm Level 1:	3079 - $29 - 2,945 - 95.66%
Farm Level 2:	5221 - $19 - 5,221 - 100.00%
Farm Total Capacity :	8300
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	17,255 - 100.00%
Average Income per Game	$1,999,559
Year to Date Revenue	$5,998,678
Farm
Home Games Left	0
Average Attendance - %	8,166 - 98.39%
Average Income per Game	$165,389
Year to Date Revenue	$496,168
Expense
Pro Players Total Salaries	$75,664,500
Farm Players Total Salaries	$5,000,975
Coaches Total Salaries	$4,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$29,239,283
Projected Bank Account	$29,239,283

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$10,450,000 (3)
Ryan McDonagh (1 Way Contract)	$7,760,000 (2)
Mitch Marner (1 Way Contract)	$7,500,000 (2)
Tomas Hertl (1 Way Contract)	$6,292,000 (3)
Darcy Kuemper (1 Way Contract)	$5,500,000 (3)
Brayden Schenn (1 Way Contract)	$4,750,000 (1)
Patrice Bergeron (1 Way Contract)	$4,400,000 (1)
Andrei Svechnikov (1 Way Contract)	$3,850,000 (4)
Erik Karlsson (1 Way Contract)	$3,850,000 (1)
Sergei Bobrovsky (1 Way Contract)	$2,750,000 (1)
Vladislav Gavrikov (1 Way Contract)	$2,500,000 (1)
Rasmus Dahlin (1 Way Contract)	$2,450,000 (4)
Joel Eriksson Ek (1 Way Contract)	$2,400,000 (2)
Nick Paul (1 Way Contract)	$2,100,000 (4)
Jared McCann (1 Way Contract)	$1,900,000 (1)
Gustav Forsling (1 Way Contract)	$1,750,000 (4)
Frederick Gaudreau	$1,062,500 (1)
Dryden Hunt	$950,000 (1)
Rem Pitlick	$900,000 (2)
Mikey Anderson	$900,000 (1)
Matt Boldy	$875,000 (2)
Justin Holl	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $75,664,500
Year 2023 : $51,827,000
Year 2024 : $32,392,000
Year 2025 : $10,150,000
Salary Average Commitment
Year 2022 : $75,664,500
Year 2023 : $51,827,000
Year 2024 : $32,392,000
Year 2025 : $10,150,000
Salary Cap with 1 Way Contract
Year 2022 : $75,664,500
Year 2023 : $51,827,000
Year 2024 : $32,392,000
Year 2025 : $10,150,000

Farm Players Salaries
Glenn Gawdin	$270,000 (3)
Mikhail Maltsev	$240,000 (1)
Alan Quine	$240,000 (2)
Stuart Skinner	$225,000 (3)
Simon Benoit	$213,125 (3)
Jakub Zboril	$203,500 (2)
Kyle Capobianco	$203,500 (3)
Kieffer Bellows	$192,500 (3)
Cal O'Reilly	$190,000 (2)
Ryan McLeod	$185,000 (1)
Colton White	$180,100 (2)
Brad Hunt	$180,000 (1)
Joseph Woll	$180,000 (1)
Ronnie Attard	$175,000 (2)
Brian Pinho	$170,000 (2)
Mike Hardman	$166,500 (1)
Alec Regula	$165,000 (2)
Alex Steeves	$165,000 (2)
Matt Kiersted	$151,750 (1)
Justin Brazeau	$150,000 (1)
Curtis Douglas	$150,000 (2)
Kim Nousiainen	$150,000 (2)
Logan Hutsko	$150,000 (2)
Jon Martin	$150,000 (1)
Roby Jarventie	$150,000 (1)
Mackenzie Entwistle	$145,000 (1)
Hunter Drew	$140,000 (1)
Parker Gahagen	$60,000 (1)
Jamie Devane	$60,000 (1)
Total Farm Players	29
Salary Commitment
Year 2022 : $5,000,975
Year 2023 : $3,042,725
Year 2024 : $1,104,125
Year 2025 : $0
Salary Average Commitment
Year 2022 : $5,000,975
Year 2023 : $3,042,725
Year 2024 : $1,104,125
Year 2025 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6425 - $140 - 0 - 0.00%
Level 2:	5354 - $105 - 0 - 0.00%
Level 3:	2142 - $55 - 0 - 0.00%
Level 4:	4283 - $35 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	19204
Team Popularity :	125.00%
Farm
Farm Level 1:	2566 - $28 - 2,566 - 100.00%
Farm Level 2:	3593 - $17 - 3,554 - 98.90%
Farm Total Capacity :	6159
Team Popularity :	95.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	6,120 - 99.36%
Average Income per Game	$119,033
Year to Date Revenue	$833,230
Expense
Pro Players Total Salaries	$55,975,000
Farm Players Total Salaries	$4,656,000
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$34,052,647
Projected Bank Account	$34,052,647

Pro Players Salaries
Zach Werenski (1 Way Contract)	$6,000,000 (3)
Ian Cole (1 Way Contract)	$6,000,000 (1)
Thomas Greiss (1 Way Contract)	$4,500,000 (1)
Danny DeKeyser (1 Way Contract)	$4,450,000 (1)
Kyle Palmieri (1 Way Contract)	$4,000,000 (3)
Vitek Vanecek (1 Way Contract)	$3,500,000 (1)
Milan Lucic (1 Way Contract)	$2,625,000 (2)
Eric Staal (1 Way Contract)	$2,250,000 (1)
Tyler Ennis (1 Way Contract)	$2,250,000 (2)
Nic Deslauriers (1 Way Contract)	$2,250,000 (1)
Vince Dunn (1 Way Contract)	$2,000,000 (2)
Markus Nutivaara (1 Way Contract)	$1,925,000 (3)
-1 Way Contract Salary Cap :	$800,000
Jarred Tinordi (1 Way Contract)	$1,600,000 (2)
Adam Erne	$1,500,000 (3)
Eeli Tolvanen (1 Way Contract)	$1,500,000 (3)
Jake Evans	$1,500,000 (1)
Cameron Gaunce	$1,375,000 (1)
Rasmus Asplund	$1,050,000 (4)
Daniel Sprong	$1,000,000 (1)
Steven Lorentz	$1,000,000 (1)
Stefan Matteau	$950,000 (1)
Nick Suzuki	$925,000 (1)
Kirby Dach	$925,000 (1)
Cam Dineen	$900,000 (2)
Total Pro Players	24
Salary Commitment
Year 2022 : $55,975,000
Year 2023 : $25,350,000
Year 2024 : $15,975,000
Year 2025 : $1,050,000
Salary Average Commitment
Year 2022 : $55,975,000
Year 2023 : $25,350,000
Year 2024 : $15,975,000
Year 2025 : $1,050,000
Salary Cap with 1 Way Contract
Year 2022 : $54,850,000
Year 2023 : $24,225,000
Year 2024 : $14,850,000
Year 2025 : $1,050,000

Farm Players Salaries
Antti Suomela	$225,000 (1)
Matt Peca	$220,000 (2)
Paul Thompson	$209,000 (1)
Noah Juulsen	$203,500 (2)
Cale Fleury	$203,500 (3)
Adam Gaudette	$200,000 (1)
Logan Brown	$192,500 (3)
Klim Kostin	$192,500 (3)
Ty Smith	$185,000 (2)
Noah Cates	$185,000 (2)
Nolan Foote	$180,000 (2)
Jakob Pelletier	$175,000 (3)
Cayden Primeau	$175,000 (1)
Alex Turcotte	$175,000 (2)
Arthur Kaliyev	$170,000 (2)
Egor Zamula	$165,000 (2)
Robin Salo	$165,000 (1)
Jan Mysak	$160,000 (3)
Jordan Harris	$160,000 (2)
Kevin Poulin	$160,000 (2)
Joel Teasdale	$155,000 (1)
Michael McNiven	$150,000 (2)
Mason Millman	$150,000 (2)
Gianni Fairbrother	$150,000 (2)
Mattias Norlinder	$150,000 (2)
Mac Hollowell	$140,000 (1)
Samuel Laberge	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,656,000
Year 2023 : $3,327,000
Year 2024 : $923,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,656,000
Year 2023 : $3,327,000
Year 2024 : $923,500
Year 2025 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6289 - $163 - 6,289 - 100.00%
Level 2:	5241 - $111 - 5,241 - 100.00%
Level 3:	2096 - $71 - 2,096 - 100.00%
Level 4:	4193 - $49 - 4,193 - 100.00%
Luxury :	1000 - $294 - 1,000 - 100.00%
Total Capacity :	18819
Team Popularity :	125.00%
Farm
Farm Level 1:	3271 - $28 - 0 - 0.00%
Farm Level 2:	4580 - $20 - 0 - 0.00%
Farm Total Capacity :	7851
Team Popularity :	75.00%
Income
Home Games Left	0
Average Attendance - %	18,819 - 100.00%
Average Income per Game	$2,029,618
Year to Date Revenue	$12,177,708
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,211,250
Farm Players Total Salaries	$3,855,000
Coaches Total Salaries	$2,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$26,699,407
Projected Bank Account	$26,699,407

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$9,900,000 (1)
Jake Guentzel (1 Way Contract)	$9,762,500 (3)
Jonathan Toews (Out of Payroll)	$5,500,000 (3)
Brendan Gallagher (1 Way Contract)	$4,750,000 (1)
Drew Doughty (1 Way Contract)	$4,620,000 (3)
Zach Parise (1 Way Contract)	$4,100,000 (1)
Dominik Kubalik (1 Way Contract)	$4,000,000 (1)
Phil Kessel (1 Way Contract)	$3,850,000 (3)
Roope Hintz (1 Way Contract)	$3,500,000 (2)
Alex Kerfoot (1 Way Contract)	$3,500,000 (4)
Cal Clutterbuck (1 Way Contract)	$3,000,000 (2)
Casey Cizikas (1 Way Contract)	$3,000,000 (3)
Thomas Chabot (1 Way Contract)	$2,800,000 (2)
Robert Bortuzzo (1 Way Contract)	$2,350,000 (2)
Craig Anderson (1 Way Contract)	$2,100,000 (1)
Ben Harpur	$1,270,500 (2)
Kiefer Sherwood	$1,250,000 (2)
Chase De Leo	$1,017,500 (2)
Adin Hill	$950,000 (1)
Owen Power	$925,000 (3)
Matthew Highmore	$915,750 (2)
Josh Jacobs	$900,000 (2)
Martin Fehervary	$875,000 (1)
Victor Soderstrom	$875,000 (2)
Total Pro Players	24
Salary Commitment
Year 2022 : $75,711,250
Year 2023 : $49,036,250
Year 2024 : $31,157,500
Year 2025 : $3,500,000
Salary Average Commitment
Year 2022 : $75,711,250
Year 2023 : $49,036,250
Year 2024 : $31,157,500
Year 2025 : $3,500,000
Salary Cap with 1 Way Contract
Year 2022 : $75,711,250
Year 2023 : $49,036,250
Year 2024 : $31,157,500
Year 2025 : $3,500,000

Farm Players Salaries
Oliver Wahlstrom	$200,000 (4)
Andreas Englund	$187,000 (2)
Turner Elson	$170,000 (2)
Max Gildon	$170,000 (1)
Alex D'Orio	$165,000 (1)
Will Lockwood	$165,000 (1)
Walker Duehr	$160,000 (2)
Josh Dunne	$160,000 (1)
Nolan Vesey	$154,000 (2)
Brent Gates	$154,000 (3)
Josh Healey	$150,000 (2)
Nathan Todd	$150,000 (1)
Keith Petruzzelli	$150,000 (2)
Bobby Lynch	$150,000 (1)
Fedor Gordeev	$150,000 (3)
Riley McKay	$150,000 (2)
Mitch Hoelscher	$150,000 (3)
Ty Emberson	$150,000 (2)
Alex Kannok Leipert	$150,000 (2)
Brayden Pachal	$140,000 (2)
Reese Johnson	$140,000 (1)
Trent Bourque	$140,000 (2)
Jakub Skarek	$140,000 (1)
Jimmy Huntington	$140,000 (2)
Josh Wilkins	$60,000 (1)
Hunter Fejes	$60,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $3,855,000
Year 2023 : $2,495,000
Year 2024 : $654,000
Year 2025 : $200,000
Salary Average Commitment
Year 2022 : $3,855,000
Year 2023 : $2,495,000
Year 2024 : $654,000
Year 2025 : $200,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live Arena
Level 1:	6441 - $200 - 6,307 - 97.91%
Level 2:	5368 - $140 - 5,239 - 97.60%
Level 3:	2147 - $85 - 2,121 - 98.81%
Level 4:	4294 - $60 - 4,213 - 98.10%
Luxury :	1000 - $400 - 983 - 98.27%
Total Capacity :	19250
Team Popularity :	125.00%
Farm
Farm Level 1:	2586 - $40 - 0 - 0.00%
Farm Level 2:	3620 - $26 - 0 - 0.00%
Farm Total Capacity :	6206
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	18,863 - 97.99%
Average Income per Game	$2,538,872
Year to Date Revenue	$33,005,331
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,563,000
Farm Players Total Salaries	$4,256,300
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$61,978,308
Projected Bank Account	$61,978,308

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$8,925,000 (3)
Mark Stone (1 Way Contract)	$6,325,000 (1)
John Tavares (1 Way Contract)	$6,000,000 (1)
Jamie Benn (1 Way Contract)	$6,000,000 (2)
Tyler Myers (1 Way Contract)	$5,850,000 (1)
John Klingberg (1 Way Contract)	$4,950,000 (3)
Evgenii Dadonov (1 Way Contract)	$4,400,000 (2)
Esa Lindell (1 Way Contract)	$4,250,000 (3)
Noah Hanifin (1 Way Contract)	$3,900,000 (1)
Morgan Rielly (1 Way Contract)	$3,500,000 (2)
Ilya Sorokin (1 Way Contract)	$3,000,000 (1)
Riley Sheahan (1 Way Contract)	$2,553,000 (1)
Clayton Keller (1 Way Contract)	$2,000,000 (2)
Derek Ryan (1 Way Contract)	$2,000,000 (1)
Kevin Labanc (1 Way Contract)	$1,680,000 (1)
Conor Garland (1 Way Contract)	$1,680,000 (1)
Ryan Donato (1 Way Contract)	$1,500,000 (1)
Robert Hagg (1 Way Contract)	$1,375,000 (3)
Miles Wood (1 Way Contract)	$1,200,000 (1)
Laurent Brossoit	$1,125,000 (2)
Nate Thompson (1 Way Contract)	$1,000,000 (1)
Michael Stone (1 Way Contract)	$850,000 (1)
Chase Pearson (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Jacob Hayhurst (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2022 : $75,563,000
Year 2023 : $36,525,000
Year 2024 : $19,500,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $75,563,000
Year 2023 : $36,525,000
Year 2024 : $19,500,000
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $74,063,000
Year 2023 : $36,525,000
Year 2024 : $19,500,000
Year 2025 : $0

Farm Players Salaries
Wyatte Wylie	$300,000 (2)
Erik Kallgren	$300,000 (3)
Mason Geertsen	$246,400 (2)
Brendan Perlini	$246,400 (2)
Alex Nylander	$200,000 (2)
Urho Vaakanainen	$192,500 (2)
Sheldon Rempal	$187,000 (1)
Quinton Byfield	$175,000 (2)
Grigori Denisenko	$175,000 (2)
Samuel Bolduc	$170,000 (2)
J.J. Peterka	$170,000 (3)
Carl Dahlstrom	$165,000 (2)
Anthony Richard	$165,000 (2)
Givani Smith	$165,000 (2)
Jiri Patera	$165,000 (2)
Mattias Samuelsson	$165,000 (2)
Nick Seeler	$165,000 (1)
Egor Afanasyev	$160,000 (3)
Jeremy Groleau	$154,000 (2)
Eduards Tralmaks	$150,000 (1)
Brandon Scanlin	$150,000 (2)
Victor Brattstrom	$150,000 (2)
Riley Sutter	$140,000 (1)
Total Farm Players	23
Salary Commitment
Year 2022 : $4,256,300
Year 2023 : $3,614,300
Year 2024 : $630,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,256,300
Year 2023 : $3,614,300
Year 2024 : $630,000
Year 2025 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6136 - $150 - 6,136 - 100.00%
Level 2:	5114 - $110 - 5,114 - 100.00%
Level 3:	2046 - $75 - 2,046 - 100.00%
Level 4:	4091 - $50 - 4,091 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18387
Team Popularity :	125.00%
Farm
Farm Level 1:	3458 - $20 - 2,667 - 77.11%
Farm Level 2:	4842 - $15 - 3,609 - 74.53%
Farm Total Capacity :	8300
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	18,387 - 100.00%
Average Income per Game	$1,926,846
Year to Date Revenue	$5,780,538
Farm
Home Games Left	0
Average Attendance - %	6,275 - 75.60%
Average Income per Game	$96,714
Year to Date Revenue	$580,284
Expense
Pro Players Total Salaries	$79,972,500
Farm Players Total Salaries	$5,340,600
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$11,686,623
Projected Bank Account	$11,686,623

Pro Players Salaries
Cam Fowler (1 Way Contract)	$7,500,000 (3)
Dougie Hamilton (1 Way Contract)	$7,000,000 (4)
Bo Horvat (1 Way Contract)	$6,000,000 (4)
David Krejci (1 Way Contract)	$6,000,000 (1)
Semyon Varlamov (1 Way Contract)	$6,000,000 (2)
Alexander Edler (1 Way Contract)	$5,000,000 (1)
Alec Martinez (1 Way Contract)	$5,000,000 (2)
Gustav Nyquist (1 Way Contract)	$4,950,000 (2)
Brian Dumoulin (1 Way Contract)	$4,750,000 (2)
Adrian Kempe (1 Way Contract)	$4,500,000 (2)
Blake Wheeler (1 Way Contract)	$3,300,000 (1)
Trevor Moore (1 Way Contract)	$3,000,000 (4)
Bryan Rust (1 Way Contract)	$2,500,000 (1)
Marc-Edouard Vlasic (1 Way Contract)	$2,250,000 (1)
Derek Stepan (1 Way Contract)	$2,250,000 (1)
Tyler Toffoli (1 Way Contract)	$2,200,000 (1)
Logan O'Connor (1 Way Contract)	$1,650,000 (2)
Trevor van Riemsdyk (1 Way Contract)	$1,500,000 (1)
Mitch Reinke (1 Way Contract)	$1,072,500 (1)
-1 Way Contract Salary Cap :	$0
Sam Lafferty	$1,000,000 (3)
Josh Norris	$925,000 (1)
Jeremy Swayman	$925,000 (1)
Andrew Ladd (1 Way Contract)	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $79,972,500
Year 2023 : $51,350,000
Year 2024 : $24,500,000
Year 2025 : $16,000,000
Salary Average Commitment
Year 2022 : $79,972,500
Year 2023 : $51,350,000
Year 2024 : $24,500,000
Year 2025 : $16,000,000
Salary Cap with 1 Way Contract
Year 2022 : $78,900,000
Year 2023 : $51,350,000
Year 2024 : $24,500,000
Year 2025 : $16,000,000

Farm Players Salaries
Brandon Bussi	$300,000 (3)
Logan Shaw	$300,000 (3)
Matt Luff	$300,000 (2)
Nikolai Knyzhov	$300,000 (2)
Kyle Rau	$300,000 (3)
Spencer Foo	$300,000 (1)
Cory Schneider	$300,000 (2)
Tyler Sikura	$200,000 (1)
Nikita Soshnikov	$190,000 (3)
A.J. Greer	$187,000 (2)
Nick Blankenburg	$185,000 (1)
Jacob Peterson	$185,000 (2)
Daniil Miromanov	$180,000 (3)
Otto Leskinen	$170,600 (2)
Ben Meyers	$170,000 (2)
Ryan Fitzgerald	$170,000 (1)
David Farrance	$170,000 (1)
Akil Thomas	$165,000 (2)
Pontus Holmberg	$160,000 (2)
Santeri Hatakka	$155,000 (3)
Semyon Der-Arguchintsev	$150,000 (2)
Linus Sandin	$150,000 (1)
Jack Badini	$150,000 (1)
Cole Coskey	$150,000 (1)
Jason Garrison	$150,000 (1)
Mitch Vande Sompel	$143,000 (1)
Jussi Olkinuora	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $5,340,600
Year 2023 : $3,512,600
Year 2024 : $1,425,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $5,340,600
Year 2023 : $3,512,600
Year 2024 : $1,425,000
Year 2025 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6002 - $170 - 0 - 0.00%
Level 2:	5002 - $115 - 0 - 0.00%
Level 3:	2001 - $70 - 0 - 0.00%
Level 4:	4001 - $50 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18006
Team Popularity :	125.00%
Farm
Farm Level 1:	4084 - $24 - 2,352 - 57.59%
Farm Level 2:	5717 - $14 - 3,182 - 55.65%
Farm Total Capacity :	9801
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	5,533 - 56.46%
Average Income per Game	$90,889
Year to Date Revenue	$817,997
Expense
Pro Players Total Salaries	$61,295,100
Farm Players Total Salaries	$5,185,350
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,918,131
Projected Bank Account	$41,918,131

Pro Players Salaries
Mark Scheifele (1 Way Contract)	$10,100,100 (2)
Corey Perry (1 Way Contract)	$6,250,000 (1)
Mat Barzal (1 Way Contract)	$5,500,000 (2)
Jonathan Huberdeau (1 Way Contract)	$5,250,000 (2)
Chris Kreider (1 Way Contract)	$3,850,000 (1)
Jaccob Slavin (1 Way Contract)	$3,850,000 (3)
Nick Jensen (1 Way Contract)	$3,700,000 (1)
Jakob Chychrun (1 Way Contract)	$2,800,000 (2)
Josh Morrissey (1 Way Contract)	$2,695,000 (4)
Igor Shesterkin (1 Way Contract)	$2,400,000 (1)
Mason Marchment (1 Way Contract)	$2,000,000 (4)
Brandon Montour (1 Way Contract)	$1,925,000 (3)
Sam Bennett (1 Way Contract)	$1,925,000 (1)
Wayne Simmonds	$1,500,000 (4)
Ryan Lindgren (1 Way Contract)	$1,225,000 (3)
Jayson Megna (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$75,000
Mathieu Joseph (1 Way Contract)	$1,100,000 (2)
Anthony Stolarz (1 Way Contract)	$1,050,000 (1)
Casey Mittelstadt (1 Way Contract)	$1,050,000 (3)
Sammy Blais	$1,000,000 (1)
Alex Newhook	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 2022 : $61,295,100
Year 2023 : $39,920,100
Year 2024 : $14,245,000
Year 2025 : $6,195,000
Salary Average Commitment
Year 2022 : $61,295,100
Year 2023 : $39,920,100
Year 2024 : $14,245,000
Year 2025 : $6,195,000
Salary Cap with 1 Way Contract
Year 2022 : $60,170,100
Year 2023 : $39,920,100
Year 2024 : $14,245,000
Year 2025 : $6,195,000

Farm Players Salaries
Gabriel Bourque	$270,000 (1)
Arturs Silovs	$250,000 (2)
Nic Petan	$223,850 (1)
Michael Chaput	$209,000 (2)
Ben Gleason	$203,500 (3)
Rasmus Sandin	$200,000 (4)
Julien Gauthier	$192,500 (2)
Malte Stromwall	$185,000 (4)
Hugo Alnefelt	$185,000 (3)
Sam Montembeault	$181,500 (2)
Kole Lind	$180,000 (3)
Hendrix Lapierre	$175,000 (3)
Danila Klimovich	$175,000 (3)
Joe Veleno	$175,000 (1)
Matias Maccelli	$175,000 (3)
Jonatan Berggren	$170,000 (2)
Axel Jonsson-Fjallby	$170,000 (3)
Jett Woo	$165,000 (2)
Brandon Davidson	$165,000 (1)
Tyler Angle	$160,000 (2)
Simon Lundmark	$160,000 (3)
Matthew Robertson	$160,000 (3)
Declan Chisholm	$155,000 (2)
Michael Vukojevic	$155,000 (2)
Conor Timmins	$155,000 (1)
Lauri Pajuniemi	$150,000 (2)
Pavel Gogolev	$150,000 (2)
David Gustafsson	$150,000 (1)
Philipp Kurashev	$140,000 (1)
Total Farm Players	29
Salary Commitment
Year 2022 : $5,185,350
Year 2023 : $3,906,500
Year 2024 : $1,968,500
Year 2025 : $385,000
Salary Average Commitment
Year 2022 : $5,185,350
Year 2023 : $3,906,500
Year 2024 : $1,968,500
Year 2025 : $385,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6535 - $150 - 0 - 0.00%
Level 2:	5446 - $100 - 0 - 0.00%
Level 3:	2178 - $70 - 0 - 0.00%
Level 4:	4356 - $50 - 0 - 0.00%
Luxury :	1000 - $350 - 0 - 0.00%
Total Capacity :	19515
Team Popularity :	125.00%
Farm
Farm Level 1:	4514 - $30 - 3,044 - 67.43%
Farm Level 2:	6320 - $25 - 3,353 - 53.05%
Farm Total Capacity :	10834
Team Popularity :	72.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	6,397 - 59.05%
Average Income per Game	$157,631
Year to Date Revenue	$157,631
Expense
Pro Players Total Salaries	$67,792,500
Farm Players Total Salaries	$4,685,500
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$23,062,120
Projected Bank Account	$23,062,120

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$7,700,000 (4)
Jakub Voracek (1 Way Contract)	$7,000,000 (1)
Connor Hellebuyck (1 Way Contract)	$7,000,000 (2)
Vincent Trocheck (1 Way Contract)	$5,500,000 (3)
Adam Fox (1 Way Contract)	$5,500,000 (4)
Nick Schmaltz (1 Way Contract)	$4,400,000 (1)
Brock Boeser (1 Way Contract)	$4,000,000 (2)
Quinn Hughes (1 Way Contract)	$3,850,000 (4)
Shea Theodore (1 Way Contract)	$3,300,000 (4)
Filip Hronek (1 Way Contract)	$2,800,000 (2)
Christian Dvorak (1 Way Contract)	$2,800,000 (1)
Jesse Puljujarvi (1 Way Contract)	$2,200,000 (3)
Ryan Carpenter (1 Way Contract)	$1,750,000 (1)
Matt Benning (1 Way Contract)	$1,375,000 (2)
Jake Bean	$1,250,000 (3)
Yakov Trenin	$1,000,000 (2)
Joe Hicketts	$1,000,000 (1)
Joey Daccord	$935,000 (1)
Joel Farabee	$925,000 (1)
Dawson Mercer	$925,000 (3)
Justin Bailey	$907,500 (1)
Jonny Brodzinski	$900,000 (2)
Jacob Moverare	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $67,792,500
Year 2023 : $47,300,000
Year 2024 : $30,225,000
Year 2025 : $20,350,000
Salary Average Commitment
Year 2022 : $67,792,500
Year 2023 : $47,300,000
Year 2024 : $30,225,000
Year 2025 : $20,350,000
Salary Cap with 1 Way Contract
Year 2022 : $67,792,500
Year 2023 : $47,300,000
Year 2024 : $30,225,000
Year 2025 : $20,350,000

Farm Players Salaries
Nick Lappin	$242,000 (1)
Madison Bowey	$220,000 (3)
Erik Brannstrom	$203,500 (4)
Sam Steel	$203,500 (3)
Timothy Liljegren	$192,500 (3)
Riley Tufte	$192,500 (3)
Wade Allison	$185,000 (1)
Nico Daws	$185,000 (3)
Dylan Holloway	$175,000 (3)
Bobby Brink	$175,000 (3)
Connor Zary	$175,000 (2)
Jack Drury	$170,000 (2)
Jack Quinn	$166,500 (2)
Maxim Marushev	$165,000 (2)
Wyatt Newpower	$165,000 (1)
Ryan O'Rourke	$160,000 (3)
Vasily Ponomarev	$160,000 (3)
Artemi Kniazev	$160,000 (3)
Georgii Merkulov	$160,000 (3)
Ivan Prosvetov	$160,000 (1)
Nick Cicek	$160,000 (2)
Kaedan Korczak	$155,000 (2)
Jonathan Dahlen	$155,000 (1)
Olivier Rodrigue	$150,000 (2)
Jordan Kawaguchi	$150,000 (1)
Jonas Rondbjerg	$150,000 (1)
Luke Henman	$150,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,685,500
Year 2023 : $3,328,500
Year 2024 : $2,187,000
Year 2025 : $203,500
Salary Average Commitment
Year 2022 : $4,685,500
Year 2023 : $3,328,500
Year 2024 : $2,187,000
Year 2025 : $203,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6378 - $156 - 6,378 - 100.00%
Level 2:	5315 - $96 - 5,315 - 100.00%
Level 3:	2125 - $66 - 2,125 - 100.00%
Level 4:	4252 - $46 - 4,252 - 100.00%
Luxury :	1000 - $271 - 1,000 - 100.00%
Total Capacity :	19070
Team Popularity :	125.00%
Farm
Farm Level 1:	4673 - $18 - 2,460 - 52.64%
Farm Level 2:	6542 - $12 - 3,298 - 50.41%
Farm Total Capacity :	11215
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	19,070 - 100.00%
Average Income per Game	$1,900,845
Year to Date Revenue	$7,603,380
Farm
Home Games Left	0
Average Attendance - %	5,758 - 51.34%
Average Income per Game	$75,465
Year to Date Revenue	$150,930
Expense
Pro Players Total Salaries	$72,265,000
Farm Players Total Salaries	$3,811,500
Coaches Total Salaries	$4,565,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$43,923,264
Projected Bank Account	$43,923,264

Pro Players Salaries
Auston Matthews (1 Way Contract)	$7,195,000 (2)
Jeff Petry (1 Way Contract)	$6,000,000 (3)
Kyle Connor (1 Way Contract)	$5,000,000 (2)
Chris Tanev (1 Way Contract)	$4,750,000 (2)
Sam Reinhart (1 Way Contract)	$4,500,000 (4)
Pavel Buchnevich (1 Way Contract)	$4,250,000 (3)
Jason Zucker (1 Way Contract)	$4,000,000 (1)
Brady Tkachuk (1 Way Contract)	$4,000,000 (4)
Noel Acciari (1 Way Contract)	$3,500,000 (2)
Matt Dumba (1 Way Contract)	$3,025,000 (4)
Pierre-Luc Dubois	$3,000,000 (3)
Linus Ullmark (1 Way Contract)	$3,000,000 (3)
Joel Edmundson (1 Way Contract)	$3,000,000 (2)
Miro Heiskanen (1 Way Contract)	$2,695,000 (4)
Anton Khudobin (1 Way Contract)	$2,630,000 (1)
David Kampf (1 Way Contract)	$1,925,000 (4)
Trevor Lewis (1 Way Contract)	$1,750,000 (1)
Filip Chytil (1 Way Contract)	$1,625,000 (3)
Josh Archibald (1 Way Contract)	$1,500,000 (3)
Nathan Beaulieu	$1,250,000 (1)
Chad Ruhwedel	$1,045,000 (2)
Spencer Knight	$925,000 (2)
Laurent Dauphin	$900,000 (3)
Jake Walman	$800,000 (1)
Total Pro Players	24
Salary Commitment
Year 2022 : $72,265,000
Year 2023 : $61,835,000
Year 2024 : $36,420,000
Year 2025 : $16,145,000
Salary Average Commitment
Year 2022 : $72,265,000
Year 2023 : $61,835,000
Year 2024 : $36,420,000
Year 2025 : $16,145,000
Salary Cap with 1 Way Contract
Year 2022 : $72,265,000
Year 2023 : $61,835,000
Year 2024 : $36,420,000
Year 2025 : $16,145,000

Farm Players Salaries
Jean-Sebastien Dea	$220,000 (2)
Tim Gettinger	$203,500 (3)
Zach Fucale	$200,000 (2)
Cole Bardreau	$180,000 (2)
Ashton Sautner	$180,000 (1)
Boris Katchouk	$180,000 (3)
Kevin Gravel	$176,000 (2)
Ryan Suzuki	$175,000 (2)
Vitali Kravtsov	$175,000 (1)
Jonah Gadjovich	$165,000 (4)
Mark Alt	$160,000 (2)
Will Bitten	$154,000 (4)
Billy Sweezey	$150,000 (1)
Cal Burke	$150,000 (2)
Vladislav Kolyachonok	$150,000 (2)
Aarne Talvitie	$150,000 (1)
Brandon Gignac	$150,000 (3)
Dean Stewart	$150,000 (3)
Olivier Galipeau	$150,000 (2)
Dino Kambeitz	$150,000 (3)
Greg Meireles	$150,000 (3)
Callum Booth	$150,000 (2)
Shane Starrett	$143,000 (1)
Total Farm Players	23
Salary Commitment
Year 2022 : $3,811,500
Year 2023 : $3,013,500
Year 2024 : $1,302,500
Year 2025 : $319,000
Salary Average Commitment
Year 2022 : $3,811,500
Year 2023 : $3,013,500
Year 2024 : $1,302,500
Year 2025 : $319,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6407 - $137 - 0 - 0.00%
Level 2:	5339 - $87 - 0 - 0.00%
Level 3:	2136 - $65 - 0 - 0.00%
Level 4:	4271 - $55 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	19153
Team Popularity :	125.00%
Farm
Farm Level 1:	1819 - $40 - 967 - 53.16%
Farm Level 2:	2546 - $25 - 1,364 - 53.56%
Farm Total Capacity :	4365
Team Popularity :	70.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	2,331 - 53.39%
Average Income per Game	$65,494
Year to Date Revenue	$392,965
Expense
Pro Players Total Salaries	$58,710,700
Farm Players Total Salaries	$4,668,500
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$14,371,193
Projected Bank Account	$14,371,193

Pro Players Salaries
Antti Raanta (1 Way Contract)	$7,500,000 (2)
Craig Smith (1 Way Contract)	$5,050,000 (2)
Alex Galchenyuk (1 Way Contract)	$4,884,000 (3)
Matt Murray (1 Way Contract)	$4,400,000 (3)
Joe Thornton (1 Way Contract)	$4,000,000 (1)
Pat Maroon (1 Way Contract)	$2,887,500 (1)
Pheonix Copley (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$675,000
Michael Rasmussen	$1,750,000 (2)
Nick Cousins (1 Way Contract)	$1,750,000 (2)
Brendan Smith (1 Way Contract)	$1,650,000 (1)
Drake Caggiula (1 Way Contract)	$1,512,500 (3)
-1 Way Contract Salary Cap :	$387,500
Steven Kampfer	$1,500,000 (3)
Victor Rask (1 Way Contract)	$1,500,000 (1)
Jacob MacDonald	$1,500,000 (3)
Ryan Reaves (1 Way Contract)	$1,500,000 (1)
Devin Shore	$1,500,000 (3)
Dean Kukan	$1,500,000 (2)
Jesperi Kotkaniemi (1 Way Contract)	$1,500,000 (4)
Cameron Schilling	$1,300,000 (1)
Jason Demers (1 Way Contract)	$1,250,000 (1)
Nolan Patrick (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$125,000
Charlie Lindgren	$1,234,200 (3)
Buddy Robinson (1 Way Contract)	$1,125,000 (1)
-1 Way Contract Salary Cap :	$0
Michael McCarron	$1,060,000 (4)
Josh Brown	$1,017,500 (1)
Sheldon Dries	$990,000 (3)
Noah Dobson	$925,000 (1)
Seth Jarvis	$875,000 (2)
Total Pro Players	28
Salary Commitment
Year 2022 : $58,710,700
Year 2023 : $39,755,700
Year 2024 : $21,330,700
Year 2025 : $2,560,000
Salary Average Commitment
Year 2022 : $58,710,700
Year 2023 : $39,755,700
Year 2024 : $21,330,700
Year 2025 : $2,560,000
Salary Cap with 1 Way Contract
Year 2022 : $54,210,700
Year 2023 : $37,505,700
Year 2024 : $19,080,700
Year 2025 : $2,560,000

Farm Players Salaries
Samuel Ersson	$300,000 (3)
Chris Terry	$300,000 (1)
Xavier Ouellet	$300,000 (3)
Dmitrij Jaskin	$300,000 (2)
Matt Irwin	$300,000 (3)
Jakub Galvas	$300,000 (3)
Kurtis MacDermid	$218,000 (2)
Dylan Sikura	$211,750 (4)
Riley Barber	$211,750 (2)
Adam Clendening	$203,500 (1)
Jack McBain	$185,000 (2)
Max Lajoie	$180,000 (1)
Morgan Frost	$175,000 (1)
Egor Chinakhov	$175,000 (3)
Pierre-Olivier Joseph	$175,000 (1)
Lukas Dostal	$175,000 (2)
Thomas Bordeleau	$170,000 (3)
Riley Damiani	$170,000 (2)
Tyler Tucker	$160,000 (2)
Sampo Ranta	$158,500 (2)
Brett Leason	$150,000 (1)
Adam Beckman	$150,000 (2)
Total Farm Players	22
Salary Commitment
Year 2022 : $4,668,500
Year 2023 : $3,485,000
Year 2024 : $1,756,750
Year 2025 : $211,750
Salary Average Commitment
Year 2022 : $4,668,500
Year 2023 : $3,485,000
Year 2024 : $1,756,750
Year 2025 : $211,750

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6003 - $153 - 0 - 0.00%
Level 2:	5002 - $100 - 0 - 0.00%
Level 3:	2001 - $67 - 0 - 0.00%
Level 4:	4001 - $44 - 0 - 0.00%
Luxury :	1000 - $310 - 0 - 0.00%
Total Capacity :	18007
Team Popularity :	125.00%
Farm
Farm Level 1:	2204 - $25 - 2,204 - 100.00%
Farm Level 2:	3085 - $15 - 3,085 - 100.00%
Farm Total Capacity :	5289
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	5,289 - 100.00%
Average Income per Game	$91,237
Year to Date Revenue	$182,474
Expense
Pro Players Total Salaries	$78,258,000
Farm Players Total Salaries	$3,812,150
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$15,737,877
Projected Bank Account	$15,737,877

Pro Players Salaries
Mark Giordano (1 Way Contract)	$8,125,000 (2)
Yanni Gourde (1 Way Contract)	$7,000,000 (3)
Jake Muzzin (1 Way Contract)	$6,050,000 (1)
Jaden Schwartz (1 Way Contract)	$5,200,000 (3)
Jonathan Quick (1 Way Contract)	$4,500,000 (2)
Jordan Kyrou (1 Way Contract)	$4,500,000 (4)
Patrick Kane (1 Way Contract)	$4,125,000 (1)
Brandon Saad (1 Way Contract)	$4,000,000 (2)
Tomas Tatar (1 Way Contract)	$4,000,000 (3)
Nic Dowd (1 Way Contract)	$3,900,000 (2)
David Savard (1 Way Contract)	$3,333,000 (3)
Kyle Okposo (1 Way Contract)	$3,000,000 (1)
Joonas Korpisalo (1 Way Contract)	$2,500,000 (3)
Samuel Girard (1 Way Contract)	$2,500,000 (3)
Jordan Martinook (1 Way Contract)	$2,100,000 (3)
Jake McCabe (1 Way Contract)	$2,000,000 (1)
Mark Pysyk (1 Way Contract)	$1,650,000 (1)
Dylan DeMelo (1 Way Contract)	$1,500,000 (2)
Austin Czarnik (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$375,000
Dustin Tokarski (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
Darren Raddysh (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Tage Thompson	$962,500 (2)
Connor Mackey	$962,500 (2)
Keegan Kolesar	$950,000 (2)
Dylan Cozens	$925,000 (2)
Owen Tippett	$875,000 (1)
Total Pro Players	26
Salary Commitment
Year 2022 : $78,258,000
Year 2023 : $59,458,000
Year 2024 : $33,633,000
Year 2025 : $4,500,000
Salary Average Commitment
Year 2022 : $78,258,000
Year 2023 : $59,458,000
Year 2024 : $33,633,000
Year 2025 : $4,500,000
Salary Cap with 1 Way Contract
Year 2022 : $75,033,000
Year 2023 : $57,333,000
Year 2024 : $31,508,000
Year 2025 : $4,500,000

Farm Players Salaries
Tommy Cross	$300,000 (1)
Brogan Rafferty	$206,800 (4)
Tanner Kero	$198,000 (1)
Trevor Carrick	$187,000 (2)
Dan Renouf	$187,000 (2)
Brett Ritchie	$176,000 (2)
Reid Duke	$176,000 (1)
Liam Foudy	$175,000 (1)
Jansen Harkins	$170,000 (2)
Oskar Steen	$170,000 (3)
Justin Scott	$163,350 (1)
Adam Scheel	$160,000 (1)
Dawson Barteaux	$160,000 (2)
Montana Onyebuchi	$160,000 (3)
Austin Poganski	$160,000 (4)
Angus Crookshank	$155,000 (1)
Cooper Zech	$154,000 (2)
Dominik Shine	$154,000 (1)
Cole Smith	$150,000 (2)
Devin Cooley	$150,000 (1)
Tristan Mullin	$150,000 (1)
Ian McKinnon	$150,000 (2)
Total Farm Players	22
Salary Commitment
Year 2022 : $3,812,150
Year 2023 : $2,030,800
Year 2024 : $696,800
Year 2025 : $366,800
Salary Average Commitment
Year 2022 : $3,812,150
Year 2023 : $2,030,800
Year 2024 : $696,800
Year 2025 : $366,800

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6606 - $165 - 0 - 0.00%
Level 2:	5505 - $115 - 0 - 0.00%
Level 3:	2202 - $75 - 0 - 0.00%
Level 4:	4404 - $50 - 0 - 0.00%
Luxury :	1000 - $330 - 0 - 0.00%
Total Capacity :	19717
Team Popularity :	125.00%
Farm
Farm Level 1:	6955 - $20 - 0 - 0.00%
Farm Level 2:	9737 - $15 - 0 - 0.00%
Farm Total Capacity :	16692
Team Popularity :	45.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,235,000
Farm Players Total Salaries	$3,939,750
Coaches Total Salaries	$650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$41,494,424
Projected Bank Account	$41,494,424

Pro Players Salaries
Paul Stastny (1 Way Contract)	$7,000,000 (1)
Josh Bailey (1 Way Contract)	$5,250,000 (2)
Marcus Johansson (1 Way Contract)	$4,500,000 (3)
Sean Monahan (1 Way Contract)	$4,235,000 (2)
Mark Borowiecki (1 Way Contract)	$3,650,000 (1)
Mattias Janmark (1 Way Contract)	$3,200,000 (3)
Chris Tierney (1 Way Contract)	$2,750,000 (3)
Carter Rowney (1 Way Contract)	$2,640,000 (1)
Troy Stecher (1 Way Contract)	$2,500,000 (1)
Mackenzie Blackwood (1 Way Contract)	$2,450,000 (2)
Casey DeSmith (1 Way Contract)	$1,700,000 (1)
Mark Friedman (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$525,000
Erik Gudbranson	$1,400,000 (1)
Will Butcher (1 Way Contract)	$1,375,000 (1)
Mark Jankowski	$1,250,000 (3)
Martin Frk	$1,250,000 (2)
Anders Bjork (1 Way Contract)	$1,025,000 (2)
Gemel Smith	$1,017,500 (3)
Lawrence Pilut	$1,017,500 (4)
Andy Andreoff	$1,000,000 (2)
Jayce Hawryluk	$900,000 (1)
Oliver Kylington (1 Way Contract)	$875,000 (1)
Corey Schueneman	$800,000 (3)
Alex Stalock	$800,000 (2)
Total Pro Players	24
Salary Commitment
Year 2022 : $54,235,000
Year 2023 : $30,545,000
Year 2024 : $14,535,000
Year 2025 : $1,017,500
Salary Average Commitment
Year 2022 : $54,235,000
Year 2023 : $30,545,000
Year 2024 : $14,535,000
Year 2025 : $1,017,500
Salary Cap with 1 Way Contract
Year 2022 : $53,110,000
Year 2023 : $30,545,000
Year 2024 : $14,535,000
Year 2025 : $1,017,500

Farm Players Salaries
Connor Ingram	$275,000 (2)
Max Jones	$203,500 (2)
Keaton Middleton	$187,000 (2)
Brady Keeper	$187,000 (1)
Hugh McGing	$176,750 (3)
Ville Heinola	$175,000 (1)
Lukas Vejdemo	$170,500 (1)
Brady Lyle	$170,000 (1)
Henry Bowlby	$170,000 (1)
Joey Keane	$165,000 (1)
Mathias Laferriere	$165,000 (2)
Tristen Nielsen	$165,000 (3)
Evan Cormier	$165,000 (1)
Evan Barratt	$160,000 (1)
Carson Focht	$155,000 (2)
Jermaine Loewen	$150,000 (1)
Tyler Wall	$150,000 (1)
Michal Teply	$150,000 (2)
Filip Kral	$150,000 (2)
D.J. Busdeker	$150,000 (2)
Lukas Rousek	$150,000 (2)
Marc Del Gaizo	$150,000 (1)
Fabian Zetterlund	$140,000 (1)
Andre Lee	$60,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $3,939,750
Year 2023 : $1,927,250
Year 2024 : $341,750
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,939,750
Year 2023 : $1,927,250
Year 2024 : $341,750
Year 2025 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6406 - $156 - 0 - 0.00%
Level 2:	5338 - $112 - 0 - 0.00%
Level 3:	2135 - $66 - 0 - 0.00%
Level 4:	4271 - $50 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	19150
Team Popularity :	125.00%
Farm
Farm Level 1:	4367 - $35 - 0 - 0.00%
Farm Level 2:	6113 - $20 - 0 - 0.00%
Farm Total Capacity :	10480
Team Popularity :	80.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,765,000
Farm Players Total Salaries	$4,048,000
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$57,648,855
Projected Bank Account	$57,648,855

Pro Players Salaries
Jeff Carter (1 Way Contract)	$6,750,000 (1)
Mikael Backlund (1 Way Contract)	$5,250,000 (3)
Luke Kunin (1 Way Contract)	$4,840,000 (3)
Jack Roslovic (1 Way Contract)	$4,675,000 (2)
Tyson Barrie (1 Way Contract)	$4,500,000 (3)
Travis Konecny (1 Way Contract)	$4,500,000 (2)
Zach Hyman (1 Way Contract)	$4,000,000 (1)
Vladislav Namestnikov (1 Way Contract)	$3,400,000 (2)
Conor Sheary (1 Way Contract)	$3,350,000 (3)
Scott Laughton (1 Way Contract)	$3,000,000 (3)
Erik Gustafsson (1 Way Contract)	$2,800,000 (1)
Connor Murphy (1 Way Contract)	$2,800,000 (2)
Jake DeBrusk (1 Way Contract)	$2,800,000 (1)
Adam Pelech (1 Way Contract)	$2,750,000 (3)
Sam Gagner (1 Way Contract)	$2,250,000 (2)
Carter Hart (1 Way Contract)	$2,250,000 (4)
Mike Matheson (1 Way Contract)	$2,000,000 (3)
Andrew Peeke (1 Way Contract)	$1,500,000 (3)
Andrew Mangiapane (1 Way Contract)	$1,500,000 (1)
Eric Comrie	$1,375,000 (4)
Michael Bunting	$1,075,000 (1)
Alexis Lafreniere	$925,000 (2)
Zach Sawchenko	$875,000 (1)
Mo Seider	$850,000 (1)
Lynden McCallum (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	25
Salary Commitment
Year 2022 : $70,765,000
Year 2023 : $49,365,000
Year 2024 : $30,815,000
Year 2025 : $3,625,000
Salary Average Commitment
Year 2022 : $70,765,000
Year 2023 : $49,365,000
Year 2024 : $30,815,000
Year 2025 : $3,625,000
Salary Cap with 1 Way Contract
Year 2022 : $70,015,000
Year 2023 : $49,365,000
Year 2024 : $30,815,000
Year 2025 : $3,625,000

Farm Players Salaries
Taro Hirose	$215,000 (2)
Carson Meyer	$198,000 (2)
Gabriel Carlsson	$195,000 (2)
Jacob Ingham	$190,000 (2)
Justin Richards	$190,000 (2)
Mitchell Stephens	$187,000 (2)
Austin Strand	$187,000 (2)
Jacob Larsson	$180,000 (2)
Caleb Jones	$180,000 (2)
Joel L'Esperance	$176,000 (1)
Lassi Thomson	$175,000 (2)
Valtteri Puustinen	$165,000 (2)
Linus Weissbach	$160,000 (1)
Jack Dougherty	$155,000 (1)
Dylan Wells	$155,000 (3)
Isaak Phillips	$155,000 (2)
Jared McIsaac	$155,000 (2)
Cam Crotty	$150,000 (1)
Adam Brooks	$150,000 (1)
Max Golod	$150,000 (1)
Sam Houde	$150,000 (2)
Ryan Chyzowski	$150,000 (2)
Dmitri Samorukov	$140,000 (1)
Jordy Bellerive	$140,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $4,048,000
Year 2023 : $2,827,000
Year 2024 : $155,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,048,000
Year 2023 : $2,827,000
Year 2024 : $155,000
Year 2025 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6321 - $155 - 6,321 - 100.00%
Level 2:	5268 - $112 - 5,268 - 100.00%
Level 3:	2107 - $71 - 2,107 - 100.00%
Level 4:	4214 - $51 - 4,214 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18910
Team Popularity :	125.00%
Farm
Farm Level 1:	2936 - $28 - 0 - 0.00%
Farm Level 2:	4110 - $15 - 0 - 0.00%
Farm Total Capacity :	7046
Team Popularity :	60.00%
Income
Home Games Left	0
Average Attendance - %	18,910 - 100.00%
Average Income per Game	$2,010,854
Year to Date Revenue	$22,119,394
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,294,166
Farm Players Total Salaries	$4,899,400
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$51,194,589
Projected Bank Account	$51,194,589

Pro Players Salaries
Hampus Lindholm (1 Way Contract)	$7,700,000 (2)
Evgeny Kuznetsov (1 Way Contract)	$6,600,000 (1)
Mika Zibanejad (1 Way Contract)	$5,950,000 (2)
Seth Jones (1 Way Contract)	$5,000,000 (4)
Oliver Bjorkstrand (1 Way Contract)	$4,000,000 (4)
Andre Burakovsky (1 Way Contract)	$4,000,000 (4)
Oliver Ekman-Larsson (1 Way Contract)	$3,600,000 (4)
Alex Iafallo (1 Way Contract)	$2,800,000 (3)
Matt Roy (1 Way Contract)	$2,000,000 (3)
Zach Sanford (1 Way Contract)	$2,000,000 (2)
Adam Lowry (1 Way Contract)	$1,960,000 (2)
Jake Middleton (1 Way Contract)	$1,616,666 (3)
Tyler Pitlick (1 Way Contract)	$1,500,000 (2)
Thatcher Demko	$1,500,000 (1)
Tyler Motte (1 Way Contract)	$1,500,000 (3)
Scott Wedgewood	$1,500,000 (1)
Chris Wagner	$1,100,000 (3)
Connor Clifton	$1,025,000 (4)
Lucas Carlsson	$1,017,500 (3)
Travis Boyd	$1,000,000 (3)
Radim Zohorna (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Michael Amadio	$1,000,000 (1)
Tim Stutzle	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 2022 : $60,294,166
Year 2023 : $48,694,166
Year 2024 : $28,659,166
Year 2025 : $17,625,000
Salary Average Commitment
Year 2022 : $60,294,166
Year 2023 : $48,694,166
Year 2024 : $28,659,166
Year 2025 : $17,625,000
Salary Cap with 1 Way Contract
Year 2022 : $59,294,168
Year 2023 : $48,694,166
Year 2024 : $28,659,166
Year 2025 : $17,625,000

Farm Players Salaries
Jackson Cates	$195,000 (1)
Alexandre Fortin	$195,000 (2)
Vinny Desharnais	$195,000 (1)
Ryan Jones	$195,000 (1)
Zach Giuttari	$195,000 (2)
Jerad Rosburg	$195,000 (1)
Ryan Lohin	$195,000 (1)
Alex Green	$195,000 (2)
Austin Rueschhoff	$195,000 (2)
Joseph Cramarossa	$190,000 (2)
Brandon Duhaime	$190,000 (1)
Ryan Shea	$187,500 (2)
Arvid Soderblom	$185,000 (2)
Anthony Angello	$180,000 (3)
Will Borgen	$180,000 (2)
Tyson Foerster	$175,000 (2)
Sean Malone	$172,500 (3)
Joe Cecconi	$169,400 (2)
Chase Wouters	$165,000 (3)
Declan Carlile	$155,000 (3)
Josh Lopina	$155,000 (3)
Tommy Nappier	$150,000 (3)
Patrick Giles	$150,000 (3)
Cam Morrison	$150,000 (1)
Pat Nagle	$150,000 (2)
Tyler Spezia	$150,000 (1)
Robbie Payne	$150,000 (1)
Ben Jones	$140,000 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $4,899,400
Year 2023 : $3,144,400
Year 2024 : $1,127,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,899,400
Year 2023 : $3,144,400
Year 2024 : $1,127,500
Year 2025 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	5691 - $150 - 0 - 0.00%
Level 2:	4743 - $110 - 0 - 0.00%
Level 3:	1897 - $79 - 0 - 0.00%
Level 4:	3794 - $48 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	17125
Team Popularity :	125.00%
Farm
Farm Level 1:	2366 - $24 - 0 - 0.00%
Farm Level 2:	2918 - $17 - 0 - 0.00%
Farm Total Capacity :	5284
Team Popularity :	95.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,345,000
Farm Players Total Salaries	$4,211,500
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$42,551,019
Projected Bank Account	$42,551,019

Pro Players Salaries
Mike Hoffman (1 Way Contract)	$7,600,000 (2)
Gabriel Landeskog (1 Way Contract)	$7,425,000 (3)
James Reimer (1 Way Contract)	$5,100,000 (2)
Adam Larsson (1 Way Contract)	$4,180,000 (2)
Anthony Beauvillier (1 Way Contract)	$3,600,000 (2)
Carl Hagelin (1 Way Contract)	$3,500,000 (2)
Jean-Gabriel Pageau (1 Way Contract)	$3,500,000 (2)
Jake Allen (1 Way Contract)	$3,200,000 (3)
Ryan Pulock (1 Way Contract)	$3,080,000 (3)
Charlie Coyle (1 Way Contract)	$2,687,500 (1)
Michael Del Zotto (1 Way Contract)	$2,167,500 (3)
Ben Hutton (1 Way Contract)	$2,000,000 (1)
Kailer Yamamoto (1 Way Contract)	$2,000,000 (2)
Darren Helm (1 Way Contract)	$1,750,000 (2)
Alex Tuch (1 Way Contract)	$1,400,000 (1)
Jesper Froden	$1,400,000 (3)
William Carrier	$1,375,000 (3)
Rocco Grimaldi	$1,250,000 (1)
Radim Simek (1 Way Contract)	$1,250,000 (1)
Steven Fogarty	$1,100,000 (2)
Jake Gardiner	$1,000,000 (2)
Kyle Burroughs	$900,000 (3)
Roland McKeown	$880,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $62,345,000
Year 2023 : $52,877,500
Year 2024 : $19,547,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $62,345,000
Year 2023 : $52,877,500
Year 2024 : $19,547,500
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $62,345,000
Year 2023 : $52,877,500
Year 2024 : $19,547,500
Year 2025 : $0

Farm Players Salaries
Matthew Phillips	$198,000 (3)
Liam O'Brien	$176,000 (2)
Alex Lyon	$176,000 (2)
Mason McDonald	$166,000 (1)
Matt Hellickson	$165,000 (2)
Zayde Wisdom	$160,000 (3)
Gage Goncalves	$160,000 (3)
Paul LaDue	$159,500 (2)
Will Reilly	$155,000 (1)
Matt Kessel	$155,000 (2)
Mason Shaw	$155,000 (2)
Dylan McLaughlin	$153,000 (2)
Carson Gicewicz	$153,000 (2)
Ryan Wagner	$150,000 (2)
Yushiroh Hirano	$150,000 (3)
David Drake	$150,000 (2)
Joe Pendenza	$150,000 (2)
Evan Fitzpatrick	$150,000 (3)
Croix Evingson	$150,000 (1)
Jake McLaughlin	$150,000 (2)
Aidan Dudas	$150,000 (2)
Peter DiLiberatore	$150,000 (2)
Noel Hoefenmayer	$150,000 (1)
Cole Fonstad	$150,000 (3)
Alex Aleardi	$150,000 (1)
Samuel Asselin	$140,000 (1)
Justin Almeida	$140,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,211,500
Year 2023 : $3,160,500
Year 2024 : $968,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,211,500
Year 2023 : $3,160,500
Year 2024 : $968,000
Year 2025 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5708 - $162 - 5,708 - 100.00%
Level 2:	4757 - $116 - 4,757 - 100.00%
Level 3:	1903 - $71 - 1,903 - 100.00%
Level 4:	3806 - $51 - 3,806 - 100.00%
Luxury :	1000 - $301 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	125.00%
Farm
Farm Level 1:	2717 - $30 - 1,591 - 58.56%
Farm Level 2:	3804 - $25 - 1,854 - 48.73%
Farm Total Capacity :	6521
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	17,174 - 100.00%
Average Income per Game	$1,896,054
Year to Date Revenue	$3,792,108
Farm
Home Games Left	0
Average Attendance - %	3,445 - 52.82%
Average Income per Game	$84,661
Year to Date Revenue	$169,321
Expense
Pro Players Total Salaries	$69,450,000
Farm Players Total Salaries	$4,382,250
Coaches Total Salaries	$3,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,614,611
Projected Bank Account	$37,614,611

Pro Players Salaries
Alex Goligoski (1 Way Contract)	$8,750,000 (2)
Darnell Nurse (1 Way Contract)	$6,500,000 (3)
Brock Nelson (1 Way Contract)	$5,500,000 (3)
Tristan Jarry (1 Way Contract)	$5,500,000 (4)
Kevin Hayes (1 Way Contract)	$5,000,000 (1)
Martin Jones (1 Way Contract)	$3,750,000 (2)
Calvin de Haan (1 Way Contract)	$3,750,000 (1)
Connor Brown (1 Way Contract)	$3,600,000 (2)
Nikolaj Ehlers (1 Way Contract)	$3,600,000 (1)
Andreas Athanasiou (1 Way Contract)	$3,000,000 (3)
Lawson Crouse (1 Way Contract)	$2,800,000 (2)
Brenden Dillon (1 Way Contract)	$2,560,000 (1)
Jimmy Vesey (1 Way Contract)	$2,000,000 (2)
Brock McGinn (1 Way Contract)	$1,750,000 (3)
Travis Dermott (1 Way Contract)	$1,750,000 (2)
Vinnie Hinostroza (1 Way Contract)	$1,650,000 (3)
Austin Wagner (1 Way Contract)	$1,540,000 (3)
Brett Howden	$1,500,000 (4)
Jon Merrill	$1,250,000 (1)
Lukas Sedlak (1 Way Contract)	$1,000,000 (3)
J.J. Moser	$925,000 (2)
Lucas Raymond	$925,000 (3)
Joe Snively (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	23
Salary Commitment
Year 2022 : $69,450,000
Year 2023 : $52,440,000
Year 2024 : $28,865,000
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $69,450,000
Year 2023 : $52,440,000
Year 2024 : $28,865,000
Year 2025 : $7,000,000
Salary Cap with 1 Way Contract
Year 2022 : $68,600,000
Year 2023 : $52,440,000
Year 2024 : $28,865,000
Year 2025 : $7,000,000

Farm Players Salaries
Matt Tennyson	$220,000 (2)
Robbie Russo	$211,750 (2)
Calle Rosen	$204,000 (1)
Keith Kinkaid	$200,000 (2)
Cody Franson	$190,000 (2)
Braden Schneider	$185,000 (3)
Curtis McKenzie	$180,000 (3)
Mathieu Olivier	$180,000 (3)
Nick Caamano	$176,000 (4)
Johnny Beecher	$175,000 (3)
Marian Studenic	$170,500 (4)
Tyler Parsons	$165,000 (3)
Rhett Gardner	$160,000 (3)
C.J. Smith	$160,000 (1)
Mike Vecchione	$160,000 (2)
Cedric Pare	$155,000 (2)
Griffin Mendel	$155,000 (4)
Seth Barton	$155,000 (4)
Lucas Condotta	$155,000 (4)
Roman Ahcan	$155,000 (4)
Jean-Francois Berube	$150,000 (3)
Tory Dello	$150,000 (3)
Bobby McMann	$150,000 (3)
Hayden Hodgson	$150,000 (3)
Cole Cassels	$150,000 (2)
Todd Burgess	$60,000 (1)
Jimmy Oligny	$60,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,382,250
Year 2023 : $3,898,250
Year 2024 : $2,611,500
Year 2025 : $966,500
Salary Average Commitment
Year 2022 : $4,382,250
Year 2023 : $3,898,250
Year 2024 : $2,611,500
Year 2025 : $966,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6455 - $150 - 6,455 - 100.00%
Level 2:	5379 - $105 - 5,379 - 100.00%
Level 3:	2152 - $70 - 2,152 - 100.00%
Level 4:	4303 - $50 - 4,303 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	19289
Team Popularity :	125.00%
Farm
Farm Level 1:	4019 - $22 - 698 - 17.37%
Farm Level 2:	15270 - $15 - 2,678 - 17.54%
Farm Total Capacity :	19289
Team Popularity :	15.00%
Income
Home Games Left	0
Average Attendance - %	19,289 - 100.00%
Average Income per Game	$1,978,951
Year to Date Revenue	$9,894,755
Farm
Home Games Left	0
Average Attendance - %	3,377 - 17.50%
Average Income per Game	$49,982
Year to Date Revenue	$199,927
Expense
Pro Players Total Salaries	$73,472,500
Farm Players Total Salaries	$3,937,000
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,540,537
Projected Bank Account	$44,540,537

Pro Players Salaries
Taylor Hall (1 Way Contract)	$7,562,500 (1)
Patrik Laine (1 Way Contract)	$5,500,000 (2)
Brayden McNabb (1 Way Contract)	$4,995,000 (1)
Jacob Trouba (1 Way Contract)	$4,840,000 (3)
Barclay Goodrow (1 Way Contract)	$4,750,000 (2)
Cale Makar (1 Way Contract)	$4,620,000 (4)
Boone Jenner (1 Way Contract)	$4,400,000 (2)
Elias Pettersson (1 Way Contract)	$4,235,000 (4)
Anthony Mantha (1 Way Contract)	$3,300,000 (3)
Tyler Bertuzzi (1 Way Contract)	$3,150,000 (4)
Elvis Merzlikins (1 Way Contract)	$3,000,000 (2)
Drake Batherson (1 Way Contract)	$3,000,000 (3)
Pierre-Edouard Bellemare (1 Way Contract)	$2,500,000 (1)
Nikita Zadorov (1 Way Contract)	$2,500,000 (3)
Brian Elliott (1 Way Contract)	$2,000,000 (1)
Ryan Graves (1 Way Contract)	$1,875,000 (4)
Austin Watson (1 Way Contract)	$1,750,000 (2)
Patric Hornqvist (1 Way Contract)	$1,375,000 (1)
Cody Glass	$1,017,500 (4)
Cal Foote	$1,000,000 (3)
Zack Hayes (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
K'Andre Miller	$925,000 (2)
Kaapo Kakko	$925,000 (1)
Tanner Jeannot	$875,000 (2)
Mason McTavish	$832,500 (3)
Philippe Daoust (1 Way Contract)	$825,000 (3)
-1 Way Contract Salary Cap :	$0
Jonathan Aspirot (1 Way Contract)	$770,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	27
Salary Commitment
Year 2022 : $73,472,500
Year 2023 : $53,345,000
Year 2024 : $31,195,000
Year 2025 : $14,897,500
Salary Average Commitment
Year 2022 : $73,472,500
Year 2023 : $53,345,000
Year 2024 : $31,195,000
Year 2025 : $14,897,500
Salary Cap with 1 Way Contract
Year 2022 : $70,927,504
Year 2023 : $51,570,000
Year 2024 : $30,370,000
Year 2025 : $14,897,500

Farm Players Salaries
Dillon Heatherington	$220,000 (2)
Parker Kelly	$220,000 (1)
Cameron Hughes	$214,500 (1)
Dylan McIlrath	$209,000 (1)
Olli Juolevi	$203,500 (1)
Zach Senyshyn	$192,500 (2)
Jacob Bernard-Docker	$175,000 (2)
Adam Boqvist	$175,000 (1)
Shane Pinto	$175,000 (2)
Mads Sogaard	$175,000 (2)
Egor Sokolov	$160,000 (2)
Will Cuylle	$160,000 (3)
Magnus Hellberg	$160,000 (2)
Jake Neighbours	$157,500 (3)
Ukko-Pekka Luukkonen	$150,000 (1)
Cole Reinhardt	$150,000 (2)
Bode Wilde	$150,000 (1)
Blade Jenkins	$150,000 (2)
Mark Kastelic	$150,000 (2)
Connor Corcoran	$150,000 (2)
Brandon Coe	$150,000 (3)
Cole Schwindt	$150,000 (2)
Scott Sabourin	$140,000 (1)
Total Farm Players	23
Salary Commitment
Year 2022 : $3,937,000
Year 2023 : $2,475,000
Year 2024 : $467,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,937,000
Year 2023 : $2,475,000
Year 2024 : $467,500
Year 2025 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5777 - $185 - 0 - 0.00%
Level 2:	4814 - $120 - 0 - 0.00%
Level 3:	1926 - $65 - 0 - 0.00%
Level 4:	3851 - $45 - 0 - 0.00%
Luxury :	1000 - $350 - 0 - 0.00%
Total Capacity :	17368
Team Popularity :	125.00%
Farm
Farm Level 1:	3239 - $35 - 1,806 - 55.74%
Farm Level 2:	4534 - $20 - 2,758 - 60.82%
Farm Total Capacity :	7773
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	4,563 - 58.71%
Average Income per Game	$106,513
Year to Date Revenue	$426,050
Expense
Pro Players Total Salaries	$71,332,500
Farm Players Total Salaries	$3,902,000
Coaches Total Salaries	$2,450,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$21,714,319
Projected Bank Account	$21,714,319

Pro Players Salaries
David Perron (1 Way Contract)	$9,750,000 (2)
Frederik Andersen (1 Way Contract)	$6,660,000 (2)
Lars Eller (1 Way Contract)	$5,255,000 (1)
Kris Letang (1 Way Contract)	$4,700,000 (2)
J.T. Miller (1 Way Contract)	$4,550,000 (2)
James van Riemsdyk (1 Way Contract)	$4,400,000 (3)
Nick Foligno (1 Way Contract)	$3,900,000 (2)
Anthony Cirelli (1 Way Contract)	$3,825,000 (3)
Neal Pionk (1 Way Contract)	$3,300,000 (4)
Alexander Barabanov (1 Way Contract)	$2,500,000 (2)
Matt Martin (1 Way Contract)	$1,750,000 (1)
Ilya Samsonov (1 Way Contract)	$1,750,000 (2)
Colin White (1 Way Contract)	$1,750,000 (2)
Phil Myers (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$375,000
Cole Schneider	$1,500,000 (3)
Eetu Luostarinen	$1,500,000 (3)
Artem Zub (1 Way Contract)	$1,500,000 (1)
Warren Foegele (1 Way Contract)	$1,375,000 (4)
Colin Miller	$1,250,000 (2)
Gabriel Dumont (1 Way Contract)	$1,200,000 (3)
Ben McCartney (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
Niko Mikkola	$1,017,500 (1)
Alex True (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Cam Lee (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Matt Bartkowski (1 Way Contract)	$900,000 (1)
Johnny Kovacevic	$900,000 (2)
Justin Danforth	$850,000 (1)
Matt Murray (1 Way Contract)	$750,000 (3)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2022 : $71,332,500
Year 2023 : $58,560,000
Year 2024 : $18,950,000
Year 2025 : $4,675,000
Salary Average Commitment
Year 2022 : $71,332,500
Year 2023 : $58,560,000
Year 2024 : $18,950,000
Year 2025 : $4,675,000
Salary Cap with 1 Way Contract
Year 2022 : $66,457,500
Year 2023 : $54,810,000
Year 2024 : $17,100,000
Year 2025 : $4,675,000

Farm Players Salaries
Christopher Gibson	$300,000 (1)
Andrew Agozzino	$300,000 (3)
Cooper Marody	$203,500 (2)
Lane Pederson	$200,000 (2)
Jalen Chatfield	$187,500 (1)
Nils Hoglander	$185,000 (2)
Joe Blandisi	$180,000 (3)
Scott Harrington	$176,000 (2)
Seth Helgeson	$176,000 (2)
Jack Dugan	$170,000 (1)
Lucas Elvenes	$165,000 (1)
Louie Belpedio	$160,000 (1)
Simon Ryfors	$160,000 (1)
Sam Poulin	$160,000 (3)
Mitch Eliot	$154,000 (3)
Jeff Kubiak	$150,000 (1)
Josh Maniscalco	$150,000 (1)
Greg Printz	$150,000 (1)
Kevin Mandolese	$150,000 (1)
Leon Gawanke	$145,000 (1)
Trey Fix-Wolansky	$140,000 (1)
Tanner Kaspick	$140,000 (1)
Total Farm Players	22
Salary Commitment
Year 2022 : $3,902,000
Year 2023 : $1,734,500
Year 2024 : $794,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,902,000
Year 2023 : $1,734,500
Year 2024 : $794,000
Year 2025 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	4943 - $200 - 4,943 - 100.00%
Level 2:	4119 - $140 - 4,119 - 100.00%
Level 3:	1647 - $85 - 1,647 - 100.00%
Level 4:	3295 - $60 - 3,295 - 100.00%
Luxury :	1000 - $400 - 923 - 92.27%
Total Capacity :	15004
Team Popularity :	125.00%
Farm
Farm Level 1:	6372 - $50 - 1,553 - 24.37%
Farm Level 2:	8922 - $35 - 2,080 - 23.31%
Farm Total Capacity :	15294
Team Popularity :	35.00%
Income
Home Games Left	0
Average Attendance - %	14,927 - 99.48%
Average Income per Game	$2,044,819
Year to Date Revenue	$6,134,457
Farm
Home Games Left	0
Average Attendance - %	3,633 - 23.75%
Average Income per Game	$135,388
Year to Date Revenue	$947,713
Expense
Pro Players Total Salaries	$73,127,500
Farm Players Total Salaries	$4,601,000
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$37,853,889
Projected Bank Account	$37,853,889

Pro Players Salaries
Jordan Eberle (1 Way Contract)	$7,000,000 (1)
Mikko Rantanen (1 Way Contract)	$6,000,000 (1)
Ryan O'Reilly (1 Way Contract)	$5,655,000 (4)
Ryan Ellis (1 Way Contract)	$5,500,000 (3)
Evander Kane (1 Way Contract)	$5,050,000 (4)
Phillip Danault (1 Way Contract)	$4,500,000 (2)
Ryan Strome (1 Way Contract)	$4,000,000 (2)
Marc Staal (1 Way Contract)	$3,800,000 (1)
Nick Holden (1 Way Contract)	$3,750,000 (1)
Derek Forbort (1 Way Contract)	$3,000,000 (3)
Nikita Zaitsev (1 Way Contract)	$3,000,000 (1)
Anthony Duclair (1 Way Contract)	$2,975,000 (1)
Garnet Hathaway (1 Way Contract)	$2,750,000 (2)
Antoine Roussel (1 Way Contract)	$2,100,000 (1)
Tony DeAngelo (1 Way Contract)	$2,000,000 (1)
Oskar Sundqvist (1 Way Contract)	$1,750,000 (3)
Sean Walker (1 Way Contract)	$1,650,000 (4)
Denis Gurianov (1 Way Contract)	$1,500,000 (2)
Mikey McLeod (1 Way Contract)	$1,500,000 (3)
Kevin Lankinen (1 Way Contract)	$1,500,000 (4)
Brad Malone	$1,250,000 (1)
Carsen Twarynski (1 Way Contract)	$1,072,500 (2)
-1 Way Contract Salary Cap :	$0
Cole Caufield	$925,000 (2)
Alex Nedeljkovic	$900,000 (1)
Total Pro Players	24
Salary Commitment
Year 2022 : $73,127,500
Year 2023 : $40,352,500
Year 2024 : $25,605,000
Year 2025 : $13,855,000
Salary Average Commitment
Year 2022 : $73,127,500
Year 2023 : $40,352,500
Year 2024 : $25,605,000
Year 2025 : $13,855,000
Salary Cap with 1 Way Contract
Year 2022 : $72,055,000
Year 2023 : $39,280,000
Year 2024 : $25,605,000
Year 2025 : $13,855,000

Farm Players Salaries
Gavin Bayreuther	$275,000 (3)
Logan Stanley	$250,000 (3)
Nick DeSimone	$224,000 (4)
Clark Bishop	$220,000 (1)
Kyle Criscuolo	$187,000 (1)
Calen Addison	$185,000 (2)
Pyotr Kochetkov	$185,000 (2)
Mikey DiPietro	$180,000 (1)
Eetu Makiniemi	$175,000 (2)
Simon Holmstrom	$175,000 (1)
Bo Groulx	$175,000 (2)
Rasmus Kupari	$175,000 (1)
Zac Jones	$170,000 (2)
Scott Perunovich	$170,000 (1)
Reilly Walsh	$160,000 (1)
Dillon Hamaliuk	$160,000 (3)
Grant Mismash	$160,000 (2)
Joel Hofer	$160,000 (2)
Damien Giroux	$155,000 (2)
Jean-Luc Foudy	$155,000 (2)
Gabriel Fortier	$155,000 (2)
Max Veronneau	$150,000 (1)
Mason Jobst	$150,000 (1)
Michael Karow	$150,000 (1)
Mikhail Abramov	$150,000 (3)
Shane Harper	$150,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $4,601,000
Year 2023 : $2,734,000
Year 2024 : $1,059,000
Year 2025 : $224,000
Salary Average Commitment
Year 2022 : $4,601,000
Year 2023 : $2,734,000
Year 2024 : $1,059,000
Year 2025 : $224,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6041 - $170 - 6,041 - 100.00%
Level 2:	5035 - $115 - 5,035 - 100.00%
Level 3:	2014 - $80 - 2,014 - 100.00%
Level 4:	4028 - $50 - 4,028 - 100.00%
Luxury :	1000 - $320 - 1,000 - 100.00%
Total Capacity :	18118
Team Popularity :	125.00%
Farm
Farm Level 1:	3955 - $45 - 2,844 - 71.91%
Farm Level 2:	5781 - $28 - 4,397 - 76.06%
Farm Total Capacity :	9736
Team Popularity :	115.00%
Income
Home Games Left	0
Average Attendance - %	18,118 - 100.00%
Average Income per Game	$2,059,663
Year to Date Revenue	$8,238,652
Farm
Home Games Left	0
Average Attendance - %	7,241 - 74.37%
Average Income per Game	$225,986
Year to Date Revenue	$225,986
Expense
Pro Players Total Salaries	$77,491,900
Farm Players Total Salaries	$4,310,100
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,983,917
Projected Bank Account	$44,983,917

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$7,250,000 (4)
Nikita Kucherov (1 Way Contract)	$7,000,000 (4)
Johnny Gaudreau (1 Way Contract)	$6,750,000 (3)
Charlie McAvoy (1 Way Contract)	$6,250,000 (3)
Claude Giroux (1 Way Contract)	$5,930,000 (3)
Jordan Staal (1 Way Contract)	$5,500,000 (1)
Erik Johnson (1 Way Contract)	$4,525,000 (2)
Dmitry Orlov (1 Way Contract)	$4,000,000 (1)
Karel Vejmelka (1 Way Contract)	$3,950,000 (3)
Pavel Zacha (1 Way Contract)	$3,500,000 (2)
Egor Sharangovich (1 Way Contract)	$2,750,000 (3)
Mario Ferraro (1 Way Contract)	$2,500,000 (3)
Philipp Grubauer (1 Way Contract)	$2,450,000 (1)
Nick Leddy (1 Way Contract)	$2,000,000 (1)
John Moore (1 Way Contract)	$1,900,000 (1)
Nathan Bastian	$1,375,000 (3)
Jujhar Khaira	$1,320,000 (4)
Haydn Fleury	$1,250,000 (2)
Sam Carrick	$1,250,000 (2)
John Hayden	$1,199,000 (4)
Dylan Gambrell	$1,018,000 (2)
Brett Kulak (1 Way Contract)	$1,000,000 (2)
Evgeny Svechnikov	$999,900 (1)
Jaret Anderson-Dolan	$950,000 (3)
Tobias Bjornfot	$875,000 (1)
Total Pro Players	25
Salary Commitment
Year 2022 : $77,491,900
Year 2023 : $59,767,000
Year 2024 : $47,224,000
Year 2025 : $16,769,000
Salary Average Commitment
Year 2022 : $77,491,900
Year 2023 : $59,767,000
Year 2024 : $47,224,000
Year 2025 : $16,769,000
Salary Cap with 1 Way Contract
Year 2022 : $77,491,900
Year 2023 : $59,767,000
Year 2024 : $47,224,000
Year 2025 : $16,769,000

Farm Players Salaries
Mason Primeau	$300,000 (2)
Sean Day	$299,000 (3)
Thomas Schemitsch	$264,000 (1)
Collin Delia	$220,000 (1)
Libor Hajek	$203,500 (3)
Brett Seney	$188,600 (1)
Brett Sutter	$180,000 (1)
Shane Bowers	$175,000 (1)
Griffin Luce	$170,000 (2)
Joseph LaBate	$165,000 (2)
Josh Brook	$165,000 (2)
Felix Robert	$165,000 (3)
Phil Kemp	$160,000 (2)
Justin Kirkland	$160,000 (2)
Tyler Madden	$155,000 (2)
Cale Morris	$150,000 (1)
Cole Koepke	$150,000 (2)
Carter Robertson	$150,000 (1)
Evan Weinger	$150,000 (1)
Adrien Beraldo	$150,000 (1)
Taylor Ward	$150,000 (2)
Nathan Legare	$150,000 (3)
Hunter Jones	$150,000 (1)
Martin Pospisil	$140,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $4,310,100
Year 2023 : $2,392,500
Year 2024 : $817,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,310,100
Year 2023 : $2,392,500
Year 2024 : $817,500
Year 2025 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	5701 - $200 - 5,701 - 100.00%
Level 2:	4750 - $140 - 4,750 - 100.00%
Level 3:	1900 - $85 - 1,900 - 100.00%
Level 4:	3800 - $60 - 3,722 - 97.95%
Luxury :	1000 - $400 - 981 - 98.05%
Total Capacity :	17151
Team Popularity :	125.00%
Farm
Farm Level 1:	4133 - $35 - 0 - 0.00%
Farm Level 2:	5785 - $25 - 0 - 0.00%
Farm Total Capacity :	9918
Team Popularity :	125.00%
Income
Home Games Left	0
Average Attendance - %	17,054 - 99.43%
Average Income per Game	$2,323,998
Year to Date Revenue	$4,647,996
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,512,500
Farm Players Total Salaries	$4,436,000
Coaches Total Salaries	$1,625,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,687,285
Projected Bank Account	$38,687,285

Pro Players Salaries
Adam Henrique (1 Way Contract)	$6,250,000 (3)
Joonas Donskoi (1 Way Contract)	$5,000,000 (3)
Petr Mrazek (1 Way Contract)	$3,500,000 (1)
Ryan Hartman (1 Way Contract)	$3,250,000 (4)
Torey Krug (1 Way Contract)	$3,000,000 (3)
Teddy Blueger (1 Way Contract)	$2,500,000 (4)
Mike Smith (1 Way Contract)	$2,500,000 (1)
Radek Faksa (1 Way Contract)	$2,500,000 (3)
Brandon Hagel (1 Way Contract)	$2,500,000 (4)
Chandler Stephenson (1 Way Contract)	$2,000,000 (2)
Nick Ritchie (1 Way Contract)	$1,750,000 (1)
Cal Petersen (1 Way Contract)	$1,750,000 (4)
Isac Lundestrom (Out of Payroll)	$1,750,000 (4)
Danton Heinen (1 Way Contract)	$1,625,000 (1)
Jan Rutta	$1,500,000 (2)
Dante Fabbro (1 Way Contract)	$1,500,000 (3)
Zach Bogosian	$1,500,000 (3)
Nic Hague (1 Way Contract)	$1,250,000 (3)
Nic Roy (1 Way Contract)	$1,250,000 (2)
Jaycob Megna	$1,250,000 (3)
Ilya Lyubushkin	$1,250,000 (2)
Lias Andersson	$962,500 (3)
Matty Beniers	$925,000 (3)
Total Pro Players	23
Salary Commitment
Year 2022 : $51,262,500
Year 2023 : $41,887,500
Year 2024 : $35,887,500
Year 2025 : $11,750,000
Salary Average Commitment
Year 2022 : $51,262,500
Year 2023 : $41,887,500
Year 2024 : $35,887,500
Year 2025 : $11,750,000
Salary Cap with 1 Way Contract
Year 2022 : $51,262,500
Year 2023 : $41,887,500
Year 2024 : $35,887,500
Year 2025 : $11,750,000

Farm Players Salaries
Dennis Gilbert	$275,000 (2)
Riley Stillman	$275,000 (3)
Tanner Fritz	$260,000 (3)
Luke Philp	$260,000 (1)
Anthony Bitetto	$225,000 (3)
Louis Domingue	$220,000 (3)
Victor Mete	$204,000 (3)
Nicolas Meloche	$203,500 (3)
Shane Gersich	$200,000 (2)
Zac Rinaldo (Out of Payroll)	$190,000 (2)
Alex Belzile	$187,000 (2)
Emil Bemstrom	$185,000 (1)
Luke Witkowski	$180,000 (2)
C.J. Suess	$170,000 (2)
Thomas Harley	$166,500 (2)
Filip Gustavsson	$165,000 (3)
Nick Robertson	$160,000 (2)
Jamieson Rees	$160,000 (2)
Joona Luoto	$150,000 (2)
James Hamblin	$150,000 (2)
Ryan McGregor	$150,000 (2)
Zach O'Brien	$150,000 (2)
Kyle MacLean	$150,000 (2)
Total Farm Players	23
Salary Commitment
Year 2022 : $4,436,000
Year 2023 : $3,991,000
Year 2024 : $1,552,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,436,000
Year 2023 : $3,991,000
Year 2024 : $1,552,500
Year 2025 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6226 - $150 - 0 - 0.00%
Level 2:	5189 - $90 - 0 - 0.00%
Level 3:	2075 - $70 - 0 - 0.00%
Level 4:	4151 - $40 - 0 - 0.00%
Luxury :	1000 - $280 - 0 - 0.00%
Total Capacity :	18641
Team Popularity :	125.00%
Farm
Farm Level 1:	3646 - $30 - 2,434 - 66.76%
Farm Level 2:	5105 - $20 - 3,410 - 66.80%
Farm Total Capacity :	8751
Team Popularity :	65.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	5,844 - 66.78%
Average Income per Game	$127,096
Year to Date Revenue	$1,270,962
Expense
Pro Players Total Salaries	$68,921,250
Farm Players Total Salaries	$4,672,050
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$13,312,594
Projected Bank Account	$13,312,594

Pro Players Salaries
Max Pacioretty (1 Way Contract)	$7,700,000 (3)
T.J. Oshie (1 Way Contract)	$6,500,000 (2)
Marc-Andre Fleury (1 Way Contract)	$5,000,000 (1)
Erik Haula (1 Way Contract)	$4,200,000 (3)
Kris Russell (1 Way Contract)	$3,885,000 (1)
Calle Jarnkrok (1 Way Contract)	$3,800,000 (3)
Dmitry Kulikov (1 Way Contract)	$3,750,000 (3)
Ryan Murray (1 Way Contract)	$3,630,000 (3)
Jack Johnson (1 Way Contract)	$3,200,000 (2)
Justin Braun (1 Way Contract)	$3,200,000 (2)
Luke Glendening (1 Way Contract)	$3,200,000 (2)
Erik Cernak (1 Way Contract)	$3,000,000 (2)
Richard Panik (1 Way Contract)	$2,250,000 (2)
Zack Kassian (1 Way Contract)	$2,250,000 (2)
Andreas Johnsson (1 Way Contract)	$2,100,000 (3)
Jordie Benn (1 Way Contract)	$1,950,000 (2)
Eric Robinson (1 Way Contract)	$1,925,000 (2)
Jonathan Bernier (1 Way Contract)	$1,750,000 (2)
Kevin Rooney	$1,500,000 (2)
Sonny Milano	$1,375,000 (1)
Robby Fabbri	$1,018,750 (1)
Trent Frederic	$962,500 (3)
Brett Murray	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2022 : $68,921,250
Year 2023 : $56,867,500
Year 2024 : $26,142,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $68,921,250
Year 2023 : $56,867,500
Year 2024 : $26,142,500
Year 2025 : $0
Salary Cap with 1 Way Contract
Year 2022 : $68,921,250
Year 2023 : $56,867,500
Year 2024 : $26,142,500
Year 2025 : $0

Farm Players Salaries
Seth Griffith	$212,500 (1)
Sam Anas	$212,500 (1)
Michael Dal Colle	$206,000 (4)
Parker Wotherspoon	$203,500 (2)
Jon Gillies	$193,600 (3)
Tyler Benson	$192,500 (3)
Jon Lizotte	$187,500 (1)
Ty Dellandrea	$185,000 (2)
Nathan Smith	$185,000 (2)
Garret Sparks	$185,000 (2)
Philippe Desrosiers	$175,450 (1)
Ryan Merkley	$175,000 (2)
Alexander Holtz	$175,000 (2)
Brayden Tracey	$175,000 (2)
Frederic Allard	$170,500 (3)
Ross Johnston	$170,000 (3)
Dillon Simpson	$170,000 (2)
Markus Niemelainen	$160,000 (1)
Hudson Elynuik	$154,000 (2)
Stelio Mattheos	$154,000 (3)
Brandon Hickey	$150,000 (1)
Dave Gust	$150,000 (1)
Daniel Walcott	$150,000 (1)
Darien Kielb	$150,000 (1)
Mike Callahan	$150,000 (1)
Nate Schnarr	$140,000 (1)
Connor Dewar	$140,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $4,672,050
Year 2023 : $2,694,100
Year 2024 : $1,086,600
Year 2025 : $206,000
Salary Average Commitment
Year 2022 : $4,672,050
Year 2023 : $2,694,100
Year 2024 : $1,086,600
Year 2025 : $206,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	5687 - $170 - 5,687 - 100.00%
Level 2:	4739 - $120 - 4,739 - 100.00%
Level 3:	1896 - $80 - 1,896 - 100.00%
Level 4:	3791 - $50 - 3,791 - 100.00%
Luxury :	1000 - $320 - 1,000 - 100.00%
Total Capacity :	17113
Team Popularity :	125.00%
Farm
Farm Level 1:	5056 - $20 - 0 - 0.00%
Farm Level 2:	7079 - $15 - 0 - 0.00%
Farm Total Capacity :	12135
Team Popularity :	35.00%
Income
Home Games Left	0
Average Attendance - %	17,113 - 100.00%
Average Income per Game	$1,977,030
Year to Date Revenue	$9,885,150
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,755,870
Farm Players Total Salaries	$4,546,255
Coaches Total Salaries	$3,775,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$19,979,087
Projected Bank Account	$19,979,087

Pro Players Salaries
Vladimir Tarasenko (1 Way Contract)	$10,500,000 (3)
Connor McDavid (1 Way Contract)	$10,175,000 (1)
Sidney Crosby (1 Way Contract)	$6,870,870 (4)
Shayne Gostisbehere (1 Way Contract)	$5,500,000 (2)
Carey Price (1 Way Contract)	$5,390,000 (1)
William Nylander (1 Way Contract)	$4,950,000 (4)
Tom Wilson (1 Way Contract)	$3,850,000 (3)
Cam Atkinson (1 Way Contract)	$3,850,000 (3)
Ivan Provorov (1 Way Contract)	$3,500,000 (2)
Damon Severson (1 Way Contract)	$3,500,000 (4)
Kasperi Kapanen (1 Way Contract)	$3,000,000 (1)
Jonas Brodin (1 Way Contract)	$3,000,000 (2)
Ivan Barbashev (1 Way Contract)	$1,650,000 (1)
Rasmus Andersson	$1,500,000 (1)
Ross Colton	$1,500,000 (2)
Ethan Bear (1 Way Contract)	$1,225,000 (2)
Dysin Mayo	$1,120,000 (2)
Patrick Brown	$1,000,000 (1)
Zack MacEwen	$975,000 (2)
Nathan Walker	$950,000 (3)
Derek Grant (1 Way Contract)	$875,000 (1)
Dan Vladar	$875,000 (2)
Total Pro Players	22
Salary Commitment
Year 2022 : $75,755,870
Year 2023 : $52,165,870
Year 2024 : $34,470,870
Year 2025 : $15,320,870
Salary Average Commitment
Year 2022 : $75,755,870
Year 2023 : $52,165,870
Year 2024 : $34,470,870
Year 2025 : $15,320,870
Salary Cap with 1 Way Contract
Year 2022 : $75,755,870
Year 2023 : $52,165,870
Year 2024 : $34,470,870
Year 2025 : $15,320,870

Farm Players Salaries
Beck Malenstyn	$199,375 (3)
Greg McKegg	$199,200 (3)
Ryan Murphy	$199,000 (1)
Tyler Wotherspoon	$197,170 (2)
Linus Hogberg	$195,000 (2)
Trent Miner	$190,000 (2)
Tyrell Goulbourne	$187,440 (3)
Nick Wolff	$187,070 (1)
Danick Martel	$187,000 (2)
Luke Johnson	$187,000 (3)
Dylan Ferguson	$175,000 (1)
Dustin Wolf	$170,000 (2)
Logan Day	$165,000 (2)
Matt Strome	$165,000 (1)
Cole Moberg	$165,000 (1)
Helge Grans	$160,000 (3)
Daniel D'Amato	$155,000 (1)
Andrei Altybarmakian	$155,000 (1)
Axel Andersson	$155,000 (2)
Sam Dove-McFalls	$150,000 (1)
Jeremy McKenna	$150,000 (2)
Curtis Hall	$150,000 (2)
Cam Hillis	$150,000 (2)
Ole Bjorgvik-Holm	$150,000 (3)
Ty Ronning	$143,000 (2)
Alexey Toropchenko	$140,000 (1)
Chase Lang	$60,000 (1)
Zach Emond	$60,000 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $4,546,255
Year 2023 : $2,935,185
Year 2024 : $1,083,015
Year 2025 : $0
Salary Average Commitment
Year 2022 : $4,546,255
Year 2023 : $2,935,185
Year 2024 : $1,083,015
Year 2025 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	5845 - $176 - 0 - 0.00%
Level 2:	4871 - $116 - 0 - 0.00%
Level 3:	1949 - $80 - 0 - 0.00%
Level 4:	3897 - $51 - 0 - 0.00%
Luxury :	1000 - $311 - 0 - 0.00%
Total Capacity :	17562
Team Popularity :	125.00%
Farm
Farm Level 1:	2551 - $22 - 0 - 0.00%
Farm Level 2:	3572 - $8 - 0 - 0.00%
Farm Total Capacity :	6123
Team Popularity :	30.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,497,500
Farm Players Total Salaries	$4,046,700
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$38,492,548
Projected Bank Account	$38,492,548

Pro Players Salaries
Ondrej Palat (1 Way Contract)	$7,500,000 (2)
Jonathan Drouin (1 Way Contract)	$5,000,000 (1)
Justin Schultz (1 Way Contract)	$5,000,000 (2)
Jordan Oesterle (1 Way Contract)	$5,000,000 (1)
Josh Manson (1 Way Contract)	$4,500,000 (1)
Brad Richardson (1 Way Contract)	$4,000,000 (1)
Adam Cracknell (1 Way Contract)	$3,500,000 (1)
Frank Vatrano (1 Way Contract)	$3,500,000 (3)
Alex Wennberg (1 Way Contract)	$3,000,000 (4)
Josh Anderson (1 Way Contract)	$2,750,000 (3)
Jamie Oleksiak (1 Way Contract)	$2,200,000 (4)
Derrick Pouliot	$1,375,000 (2)
Christian Fischer	$1,150,000 (1)
Tim Schaller	$1,100,000 (2)
Brendan Gaunce	$1,045,000 (2)
Martin Kaut	$962,500 (4)
Brendan Lemieux	$950,000 (3)
Akira Schmid	$925,000 (3)
Casey Fitzgerald	$900,000 (2)
Travis Barron (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
Juuso Valimaki	$875,000 (1)
Drew O'Connor	$850,000 (1)
Felix Sandstrom	$770,000 (4)
Bryan Moore (1 Way Contract)	$770,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2022 : $58,497,500
Year 2023 : $32,852,500
Year 2024 : $15,057,500
Year 2025 : $6,932,500
Salary Average Commitment
Year 2022 : $58,497,500
Year 2023 : $32,852,500
Year 2024 : $15,057,500
Year 2025 : $6,932,500
Salary Cap with 1 Way Contract
Year 2022 : $56,852,500
Year 2023 : $31,977,500
Year 2024 : $15,057,500
Year 2025 : $6,932,500

Farm Players Salaries
Hunter Skinner	$225,000 (2)
David Cotton	$212,500 (2)
Wyatt Kalynuk	$203,500 (3)
Chad Yetman	$187,500 (2)
Garrett Mitchell	$185,000 (3)
Owen Sillinger	$185,000 (3)
Colten Ellis	$185,000 (4)
Jacob Perreault	$180,000 (2)
Ian Mitchell	$175,000 (1)
Cameron Hebig	$173,800 (1)
Antoine Bibeau	$169,400 (1)
Alex Vlasic	$165,000 (3)
Andrew Peski	$150,000 (3)
Nikita Pavlychev	$150,000 (2)
Josiah Slavin	$150,000 (1)
David Tendeck	$150,000 (2)
Ethan Keppen	$150,000 (2)
Riley McCourt	$150,000 (2)
Jordan Sambrook	$150,000 (1)
Chris Ortiz	$150,000 (2)
Max Cajkovic	$150,000 (3)
Nick Pastujov	$150,000 (2)
Blake McLaughlin	$150,000 (3)
Brandon Biro	$150,000 (2)
Total Farm Players	24
Salary Commitment
Year 2022 : $4,046,700
Year 2023 : $3,228,500
Year 2024 : $1,373,500
Year 2025 : $185,000
Salary Average Commitment
Year 2022 : $4,046,700
Year 2023 : $3,228,500
Year 2024 : $1,373,500
Year 2025 : $185,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6188 - $180 - 6,184 - 99.93%
Level 2:	5156 - $125 - 5,143 - 99.74%
Level 3:	2063 - $85 - 2,029 - 98.36%
Level 4:	4125 - $60 - 4,020 - 97.45%
Luxury :	1000 - $400 - 962 - 96.23%
Total Capacity :	18532
Team Popularity :	125.00%
Farm
Farm Level 1:	3725 - $45 - 0 - 0.00%
Farm Level 2:	5214 - $25 - 0 - 0.00%
Farm Total Capacity :	8939
Team Popularity :	40.00%
Income
Home Games Left	0
Average Attendance - %	18,337 - 98.95%
Average Income per Game	$2,299,033
Year to Date Revenue	$20,691,293
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,823,750
Farm Players Total Salaries	$3,916,725
Coaches Total Salaries	$5,300,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$44,124,059
Projected Bank Account	$44,124,059

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$7,500,000 (4)
Brad Marchand (1 Way Contract)	$6,545,000 (1)
Nazem Kadri (1 Way Contract)	$6,500,000 (2)
Nino Niederreiter (1 Way Contract)	$5,625,000 (3)
Elias Lindholm (1 Way Contract)	$5,250,000 (4)
Nick Bonino (1 Way Contract)	$4,500,000 (1)
Marcus Foligno (1 Way Contract)	$4,500,000 (3)
David Pastrnak (1 Way Contract)	$4,235,000 (1)
Roman Josi (1 Way Contract)	$3,850,000 (1)
Paul Byron (1 Way Contract)	$3,500,000 (1)
Jared Spurgeon (1 Way Contract)	$3,080,000 (4)
Ville Husso (1 Way Contract)	$3,000,000 (4)
Scott Mayfield (1 Way Contract)	$2,800,000 (2)
Mackenzie Weegar (1 Way Contract)	$2,800,000 (3)
Jay Beagle (1 Way Contract)	$1,750,000 (2)
Zach Aston-Reese (1 Way Contract)	$1,750,000 (2)
Dakota Mermis	$1,250,000 (2)
Nico Sturm	$1,250,000 (1)
Anton Forsberg (1 Way Contract)	$1,075,000 (1)
Jacob Bryson	$1,000,000 (3)
Travis Hamonic (1 Way Contract)	$875,000 (1)
Lucas Johansen	$866,250 (3)
Dakota Joshua	$850,000 (1)
Aliaksei Protas	$750,000 (2)
Jonas Johansson (1 Way Contract)	$722,500 (1)
Total Pro Players	25
Salary Commitment
Year 2022 : $75,823,750
Year 2023 : $48,421,250
Year 2024 : $33,621,250
Year 2025 : $18,830,000
Salary Average Commitment
Year 2022 : $75,823,750
Year 2023 : $48,421,250
Year 2024 : $33,621,250
Year 2025 : $18,830,000
Salary Cap with 1 Way Contract
Year 2022 : $75,823,750
Year 2023 : $48,421,250
Year 2024 : $33,621,250
Year 2025 : $18,830,000

Farm Players Salaries
Hudson Fasching	$223,850 (1)
Kristians Rubins	$220,000 (3)
Garrett Pilon	$199,375 (3)
Nolan Stevens	$192,500 (2)
Kevin Bahl	$185,000 (2)
Remi Elie	$175,600 (3)
Rob Hamilton	$160,000 (1)
Max McCormick	$155,000 (1)
Gage Quinney	$154,000 (1)
Spencer Smallman	$154,000 (2)
Michael Pezzetta	$154,000 (3)
Yanni Kaldis	$153,400 (1)
Nick Swaney	$150,000 (2)
Kyle Olson	$150,000 (1)
Max Martin	$150,000 (1)
Luke Esposito	$150,000 (2)
Justin Ducharme	$150,000 (3)
Keaton Thompson	$150,000 (2)
Reece Newkirk	$150,000 (3)
Alex Beaucage	$150,000 (3)
Ken Appleby	$150,000 (1)
Patrick Sieloff	$150,000 (1)
Arvid Holm	$150,000 (2)
Matt Villalta	$140,000 (1)
Total Farm Players	24
Salary Commitment
Year 2022 : $3,916,725
Year 2023 : $2,330,475
Year 2024 : $1,198,975
Year 2025 : $0
Salary Average Commitment
Year 2022 : $3,916,725
Year 2023 : $2,330,475
Year 2024 : $1,198,975
Year 2025 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5984 - $160 - 0 - 0.00%
Level 2:	4986 - $120 - 0 - 0.00%
Level 3:	1995 - $70 - 0 - 0.00%
Level 4:	3989 - $50 - 0 - 0.00%
Luxury :	1000 - $280 - 0 - 0.00%
Total Capacity :	17954
Team Popularity :	125.00%
Farm
Farm Level 1:	4022 - $40 - 0 - 0.00%
Farm Level 2:	5630 - $20 - 0 - 0.00%
Farm Total Capacity :	9652
Team Popularity :	55.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,138,750
Farm Players Total Salaries	$4,199,650
Coaches Total Salaries	$3,650,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Current Bank Account	$20,729,603
Projected Bank Account	$20,729,603

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$8,250,000 (2)
Rickard Rakell (1 Way Contract)	$7,260,000 (2)
Radko Gudas (1 Way Contract)	$7,000,000 (1)
Anton Stralman (1 Way Contract)	$7,000,000 (1)
William Karlsson (1 Way Contract)	$6,100,000 (2)
Juuse Saros (1 Way Contract)	$4,200,000 (4)
Michael Raffl (1 Way Contract)	$4,000,000 (2)
David Rittich (1 Way Contract)	$3,500,000 (2)
Jani Hakanpaa (1 Way Contract)	$3,500,000 (1)
Pius Suter (1 Way Contract)	$2,500,000 (1)
Zemgus Girgensons (1 Way Contract)	$2,420,000 (3)
Artturi Lehkonen (1 Way Contract)	$2,200,000 (1)
Riley Nash (1 Way Contract)	$1,750,000 (2)
Patrik Nemeth (1 Way Contract)	$1,750,000 (1)
Pierre Engvall (1 Way Contract)	$1,650,000 (1)
Aaron Dell (1 Way Contract)	$1,562,500 (1)
-1 Way Contract Salary Cap :	$437,500
Saku Maenalanen	$1,500,000 (4)
Phil Di Giuseppe	$1,452,000 (1)
Marcus Pettersson (1 Way Contract)	$1,400,000 (1)
Dominik Simon (1 Way Contract)	$1,250,000 (1)
Sebastian Aho	$1,119,250 (1)
Carl Grundstrom	$1,000,000 (3)
Alexander Romanov	$925,000 (2)
Nic Aube-Kubel	$850,000 (1)
Total Pro Players	24
Salary Commitment
Year 2022 : $74,138,750
Year 2023 : $40,905,000
Year 2024 : $9,120,000
Year 2025 : $5,700,000
Salary Average Commitment
Year 2022 : $74,138,750
Year 2023 : $40,905,000
Year 2024 : $9,120,000
Year 2025 : $5,700,000
Salary Cap with 1 Way Contract
Year 2022 : $73,013,750
Year 2023 : $40,905,000
Year 2024 : $9,120,000
Year 2025 : $5,700,000

Farm Players Salaries
Gustav Olofsson	$242,000 (4)
Fredrik Karlstrom	$225,000 (3)
Otto Koivula	$203,500 (4)
Brian Lashoff	$198,000 (1)
Chaz Reddekopp	$193,600 (2)
Denis Malgin	$180,000 (1)
Alex Gallant	$175,450 (1)
Dmitry Semykin	$165,000 (2)
Ilya Solovyov	$165,000 (3)
Gustav Lindstrom	$160,000 (1)
Noel Gunler	$160,000 (3)
Colt Conrad	$160,000 (2)
Jesse Ylonen	$160,000 (2)
Oskari Laaksonen	$160,000 (2)
Evan Polei	$159,500 (1)
Cam Darcy	$157,300 (3)
Brandon Baddock	$157,300 (2)
Emilio Pettersen	$155,000 (2)
Daniil Tarasov	$150,000 (1)
Devante Stephens	$150,000 (2)
Joona Koppanen	$150,000 (3)
Justus Annunen	$150,000 (1)
Dylan Sadowy	$143,000 (1)
Jan Drozg	$140,000 (1)
Olle Eriksson Ek	$140,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $4,199,650
Year 2023 : $2,603,700
Year 2024 : $1,302,800
Year 2025 : $445,500
Salary Average Commitment
Year 2022 : $4,199,650
Year 2023 : $2,603,700
Year 2024 : $1,302,800
Year 2025 : $445,500

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %